Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.57% first-year return on $90,870 initial cash invested.
20.57%
Cash On Cash
12.1%
Cap Rate
2.02
DSCR
$5,274
Rent
$1,558
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
6.4%
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
$5,274
Total Expenses
$3,716
Mortgage P&I
33%
$1,730
Property Taxes
1%
$72
Home Insurance
2%
$121
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580