Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $90,933 initial cash invested.
3.89%
Cash On Cash
7.75%
Cap Rate
1.24
DSCR
$3,608
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $3,313 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$3,313
Mortgage P&I
50%
$1,804
Property Taxes
4%
$157
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397