Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $89,505 initial cash invested.
1.22%
Cash On Cash
7.51%
Cap Rate
1.13
DSCR
$3,762
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $3,671 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,671
Mortgage P&I
50%
$1,890
Property Taxes
10%
$384
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414