Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $90,471 initial cash invested.
4.83%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$3,666
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $3,302 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,666
Total Expenses
$3,302
Mortgage P&I
48%
$1,746
Property Taxes
3%
$110
Home Insurance
3%
$122
HOA
2%
$77
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403