Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.99% first-year return on $90,912 initial cash invested.
4.99%
Cash On Cash
7.74%
Cap Rate
1.3
DSCR
$3,506
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,128 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,506
Total Expenses
$3,128
Mortgage P&I
49%
$1,721
Property Taxes
2%
$79
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386