Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.85% first-year return on $90,534 initial cash invested.
15.85%
Cash On Cash
10.87%
Cap Rate
1.81
DSCR
$5,108
Rent
$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $3,912 expenses = $1,196 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$3,912
Mortgage P&I
34%
$1,729
Property Taxes
6%
$328
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562