Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $90,765 initial cash invested.
9.07%
Cash On Cash
8.91%
Cap Rate
1.5
DSCR
$4,332
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $3,646 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$3,646
Mortgage P&I
40%
$1,714
Property Taxes
8%
$333
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477