Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $90,786 initial cash invested.
6.08%
Cash On Cash
8.02%
Cap Rate
1.35
DSCR
$3,658
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,198 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,198
Mortgage P&I
47%
$1,710
Property Taxes
3%
$123
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402