Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.8% first-year return on $90,093 initial cash invested.
9.8%
Cash On Cash
9.43%
Cap Rate
1.52
DSCR
$4,678
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $3,942 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$3,942
Mortgage P&I
38%
$1,775
Property Taxes
10%
$455
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515