Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.16% first-year return on $90,996 initial cash invested.
6.16%
Cash On Cash
8.26%
Cap Rate
1.35
DSCR
$3,908
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,441 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,441
Mortgage P&I
45%
$1,771
Property Taxes
5%
$197
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430