Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $90,870 initial cash invested.
3.5%
Cash On Cash
7.56%
Cap Rate
1.23
DSCR
$3,729
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $3,464 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,464
Mortgage P&I
47%
$1,771
Property Taxes
8%
$304
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410