Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $90,450 initial cash invested.
5.67%
Cash On Cash
8.14%
Cap Rate
1.34
DSCR
$4,090
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $3,663 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$3,663
Mortgage P&I
43%
$1,749
Property Taxes
10%
$401
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450