Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.59% first-year return on $90,450 initial cash invested.
7.59%
Cash On Cash
8.33%
Cap Rate
1.43
DSCR
$3,807
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,235
Mortgage P&I
44%
$1,672
Property Taxes
4%
$148
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419