Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.42% first-year return on $90,786 initial cash invested.
7.42%
Cash On Cash
8.78%
Cap Rate
1.42
DSCR
$4,662
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $4,101 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,662
Total Expenses
$4,101
Mortgage P&I
38%
$1,790
Property Taxes
12%
$565
Home Insurance
3%
$122
HOA
1%
$40
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513