Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $90,135 initial cash invested.
4.17%
Cash On Cash
7.41%
Cap Rate
1.27
DSCR
$3,549
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $3,236 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,236
Mortgage P&I
47%
$1,665
Property Taxes
3%
$123
Home Insurance
3%
$122
HOA
3%
$120
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390