Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $89,988 initial cash invested.
9.24%
Cash On Cash
8.97%
Cap Rate
1.51
DSCR
$4,422
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$3,729
Mortgage P&I
38%
$1,693
Property Taxes
9%
$412
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486