Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.69% first-year return on $90,051 initial cash invested.
6.69%
Cash On Cash
8.37%
Cap Rate
1.37
DSCR
$3,722
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,220 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,220
Mortgage P&I
47%
$1,742
Property Taxes
2%
$90
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409