Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.6% first-year return on $88,959 initial cash invested.
9.6%
Cash On Cash
9.5%
Cap Rate
1.5
DSCR
$4,599
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $3,887 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,959
Downpayment
20%
$67,580
Closing costs
1%
$3,379
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$3,887
Mortgage P&I
39%
$1,778
Property Taxes
9%
$426
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506