Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.68% first-year return on $89,988 initial cash invested.
9.68%
Cash On Cash
9.15%
Cap Rate
1.54
DSCR
$4,828
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $4,102 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$4,102
Mortgage P&I
35%
$1,695
Property Taxes
13%
$644
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531