Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $90,156 initial cash invested.
6.75%
Cash On Cash
8.32%
Cap Rate
1.38
DSCR
$3,774
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $3,267 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,774
Total Expenses
$3,267
Mortgage P&I
46%
$1,724
Property Taxes
3%
$124
Home Insurance
3%
$121
HOA
0%
$15
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415