Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $90,744 initial cash invested.
2.35%
Cash On Cash
7.72%
Cap Rate
1.17
DSCR
$3,836
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $3,658 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$3,658
Mortgage P&I
49%
$1,897
Property Taxes
9%
$336
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422