Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $90,324 initial cash invested.
4.8%
Cash On Cash
7.8%
Cap Rate
1.3
DSCR
$3,790
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $3,429 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$3,429
Mortgage P&I
46%
$1,726
Property Taxes
8%
$292
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417