Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.35% first-year return on $90,282 initial cash invested.
8.35%
Cash On Cash
8.86%
Cap Rate
1.47
DSCR
$4,586
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $3,958 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$3,958
Mortgage P&I
38%
$1,731
Property Taxes
12%
$547
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504