Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $90,429 initial cash invested.
6.25%
Cash On Cash
8.16%
Cap Rate
1.38
DSCR
$4,482
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $4,011 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,011
Mortgage P&I
38%
$1,695
Property Taxes
15%
$672
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493