Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.16% first-year return on $89,589 initial cash invested.
8.16%
Cash On Cash
8.82%
Cap Rate
1.45
DSCR
$4,173
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $3,564 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$3,564
Mortgage P&I
41%
$1,729
Property Taxes
7%
$294
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459