Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.66% first-year return on $90,156 initial cash invested.
9.66%
Cash On Cash
9.06%
Cap Rate
1.52
DSCR
$4,010
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,284 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$3,284
Mortgage P&I
43%
$1,707
Property Taxes
2%
$93
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441