Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.43% first-year return on $89,673 initial cash invested.
8.43%
Cash On Cash
8.72%
Cap Rate
1.46
DSCR
$3,933
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $3,303 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$3,303
Mortgage P&I
43%
$1,693
Property Taxes
4%
$151
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433