Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $89,925 initial cash invested.
8.53%
Cash On Cash
8.85%
Cap Rate
1.46
DSCR
$3,922
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $3,283 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$3,283
Mortgage P&I
44%
$1,730
Property Taxes
2%
$97
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431