Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.22% first-year return on $89,106 initial cash invested.
4.22%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$4,112
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $3,799 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$3,799
Mortgage P&I
41%
$1,694
Property Taxes
14%
$593
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452