Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $89,736 initial cash invested.
6.37%
Cash On Cash
8.13%
Cap Rate
1.37
DSCR
$3,730
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $3,254 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$3,254
Mortgage P&I
45%
$1,689
Property Taxes
5%
$175
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410