Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.39% first-year return on $89,862 initial cash invested.
11.39%
Cash On Cash
9.62%
Cap Rate
1.61
DSCR
$4,654
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $3,801 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$3,801
Mortgage P&I
37%
$1,703
Property Taxes
7%
$323
Home Insurance
3%
$122
HOA
2%
$71
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512