Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.15% first-year return on $90,450 initial cash invested.
17.15%
Cash On Cash
11.16%
Cap Rate
1.87
DSCR
$5,109
Rent
$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $3,816 expenses = $1,293 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$3,816
Mortgage P&I
34%
$1,712
Property Taxes
2%
$122
Home Insurance
2%
$121
HOA
2%
$125
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562