Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.97% first-year return on $90,387 initial cash invested.
9.97%
Cash On Cash
9.43%
Cap Rate
1.53
DSCR
$4,604
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $3,853 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$3,853
Mortgage P&I
39%
$1,775
Property Taxes
8%
$389
Home Insurance
3%
$125
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506