Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.28% first-year return on $90,303 initial cash invested.
4.28%
Cash On Cash
7.69%
Cap Rate
1.27
DSCR
$3,762
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $3,440 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,440
Mortgage P&I
46%
$1,734
Property Taxes
8%
$307
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414