Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $90,009 initial cash invested.
6.23%
Cash On Cash
8.02%
Cap Rate
1.36
DSCR
$3,610
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,143 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,610
Total Expenses
$3,143
Mortgage P&I
47%
$1,680
Property Taxes
3%
$115
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397