Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $90,513 initial cash invested.
5.02%
Cash On Cash
7.7%
Cap Rate
1.31
DSCR
$3,590
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,211
Mortgage P&I
47%
$1,693
Property Taxes
5%
$174
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395