Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.82% first-year return on $90,870 initial cash invested.
7.82%
Cash On Cash
8.73%
Cap Rate
1.44
DSCR
$4,629
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $4,037 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$4,037
Mortgage P&I
38%
$1,748
Property Taxes
13%
$592
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509