Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.77% first-year return on $90,744 initial cash invested.
8.77%
Cash On Cash
8.93%
Cap Rate
1.49
DSCR
$4,488
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $3,825 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$3,825
Mortgage P&I
39%
$1,734
Property Taxes
10%
$441
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494