Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $90,555 initial cash invested.
4.68%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$3,746
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,393
Mortgage P&I
46%
$1,709
Property Taxes
8%
$291
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412