Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.45% first-year return on $89,022 initial cash invested.
8.45%
Cash On Cash
8.76%
Cap Rate
1.47
DSCR
$4,004
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $3,377 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$3,377
Mortgage P&I
42%
$1,681
Property Taxes
5%
$214
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440