Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $90,114 initial cash invested.
6.29%
Cash On Cash
8.39%
Cap Rate
1.37
DSCR
$4,388
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $3,916 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$3,916
Mortgage P&I
40%
$1,753
Property Taxes
12%
$547
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483