Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $89,946 initial cash invested.
6.68%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$4,480
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $3,979 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$3,979
Mortgage P&I
40%
$1,812
Property Taxes
12%
$525
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493