Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.26% first-year return on $90,807 initial cash invested.
9.26%
Cash On Cash
8.87%
Cap Rate
1.51
DSCR
$4,017
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$3,316
Mortgage P&I
42%
$1,701
Property Taxes
3%
$110
Home Insurance
3%
$126
HOA
0%
$12
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442