Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.36% first-year return on $90,912 initial cash invested.
11.36%
Cash On Cash
9.39%
Cap Rate
1.61
DSCR
$4,210
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$3,349
Mortgage P&I
40%
$1,689
Property Taxes
3%
$107
Home Insurance
3%
$110
HOA
0%
$13
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463