Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $88,894 initial cash invested.
8.68%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$5,450
Rent
$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,450 income − $4,807 expenses = $643 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,894
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,450
Total Expenses
$4,807
Mortgage P&I
39%
$2,148
Property Taxes
12%
$657
Home Insurance
3%
$148
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600