Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $90,765 initial cash invested.
2.18%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$4,014
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $3,849 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$3,849
Mortgage P&I
46%
$1,836
Property Taxes
13%
$525
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442