Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.36% first-year return on $90,219 initial cash invested.
6.36%
Cash On Cash
8.35%
Cap Rate
1.38
DSCR
$4,581
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $4,103 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$4,103
Mortgage P&I
38%
$1,733
Property Taxes
12%
$548
Home Insurance
3%
$123
HOA
3%
$142
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504