Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.32% first-year return on $90,240 initial cash invested.
10.32%
Cash On Cash
9.73%
Cap Rate
1.53
DSCR
$4,755
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $3,979 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$3,979
Mortgage P&I
38%
$1,824
Property Taxes
9%
$418
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523