Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.87% first-year return on $90,975 initial cash invested.
6.87%
Cash On Cash
8.96%
Cap Rate
1.36
DSCR
$4,002
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $3,481 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,975
Downpayment
20%
$69,500
Closing costs
1%
$3,475
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$3,481
Mortgage P&I
48%
$1,914
Property Taxes
2%
$81
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440