Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $90,597 initial cash invested.
5.52%
Cash On Cash
8.69%
Cap Rate
1.3
DSCR
$4,086
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $3,669 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$3,669
Mortgage P&I
47%
$1,924
Property Taxes
6%
$231
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449