Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $90,009 initial cash invested.
7.97%
Cash On Cash
8.61%
Cap Rate
1.44
DSCR
$3,932
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $3,334 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$3,334
Mortgage P&I
43%
$1,705
Property Taxes
4%
$172
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433