Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $90,681 initial cash invested.
3.92%
Cash On Cash
7.76%
Cap Rate
1.25
DSCR
$3,804
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $3,508 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,508
Mortgage P&I
47%
$1,790
Property Taxes
8%
$296
Home Insurance
3%
$122
HOA
0%
$8
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418