Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.91% first-year return on $90,303 initial cash invested.
22.91%
Cash On Cash
12.86%
Cap Rate
2.15
DSCR
$6,292
Rent
$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,292 income − $4,568 expenses = $1,724 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,292
Total Expenses
$4,568
Mortgage P&I
27%
$1,713
Property Taxes
5%
$337
Home Insurance
2%
$128
HOA
4%
$250
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692