Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.54% first-year return on $90,744 initial cash invested.
24.54%
Cash On Cash
13.39%
Cap Rate
2.21
DSCR
$6,572
Rent
$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,572 income − $4,716 expenses = $1,856 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,572
Total Expenses
$4,716
Mortgage P&I
27%
$1,747
Property Taxes
9%
$592
Home Insurance
2%
$126
HOA
0%
$16
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723