Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $90,849 initial cash invested.
4.76%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$3,777
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,417 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,417
Mortgage P&I
47%
$1,759
Property Taxes
7%
$249
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415