Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.03% first-year return on $90,471 initial cash invested.
9.03%
Cash On Cash
9.16%
Cap Rate
1.48
DSCR
$4,227
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $3,546 expenses = $681 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$3,546
Mortgage P&I
42%
$1,785
Property Taxes
5%
$202
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465