Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.01% first-year return on $90,345 initial cash invested.
10.01%
Cash On Cash
9.27%
Cap Rate
1.53
DSCR
$4,209
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $3,455 expenses = $754 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$3,455
Mortgage P&I
41%
$1,739
Property Taxes
4%
$165
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463