Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $89,925 initial cash invested.
7.86%
Cash On Cash
8.58%
Cap Rate
1.44
DSCR
$3,950
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $3,361 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,950
Total Expenses
$3,361
Mortgage P&I
43%
$1,701
Property Taxes
3%
$106
Home Insurance
5%
$212
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434