Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.71% first-year return on $90,765 initial cash invested.
5.71%
Cash On Cash
7.97%
Cap Rate
1.34
DSCR
$3,740
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,740
Total Expenses
$3,308
Mortgage P&I
46%
$1,718
Property Taxes
5%
$192
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411