Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.32% first-year return on $90,177 initial cash invested.
15.32%
Cash On Cash
10.73%
Cap Rate
1.79
DSCR
$5,246
Rent
$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $4,095 expenses = $1,151 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$4,095
Mortgage P&I
33%
$1,713
Property Taxes
9%
$456
Home Insurance
2%
$126
HOA
0%
$16
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577