Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $89,946 initial cash invested.
7.04%
Cash On Cash
8.5%
Cap Rate
1.4
DSCR
$4,238
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $3,710 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$3,710
Mortgage P&I
41%
$1,728
Property Taxes
10%
$418
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466