Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $89,190 initial cash invested.
1.02%
Cash On Cash
6.95%
Cap Rate
1.12
DSCR
$3,406
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,330 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,330
Mortgage P&I
51%
$1,751
Property Taxes
9%
$295
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375