Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $90,387 initial cash invested.
4.16%
Cash On Cash
7.52%
Cap Rate
1.27
DSCR
$3,642
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,329 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,329
Mortgage P&I
47%
$1,701
Property Taxes
7%
$270
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401