Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.59% first-year return on $90,912 initial cash invested.
10.59%
Cash On Cash
9.39%
Cap Rate
1.56
DSCR
$4,425
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $3,623 expenses = $802 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$3,623
Mortgage P&I
39%
$1,738
Property Taxes
6%
$258
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487