Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.89% first-year return on $90,828 initial cash invested.
5.89%
Cash On Cash
8.49%
Cap Rate
1.33
DSCR
$4,216
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $3,770 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$3,770
Mortgage P&I
44%
$1,838
Property Taxes
9%
$376
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464