Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.86% first-year return on $90,576 initial cash invested.
6.86%
Cash On Cash
8.09%
Cap Rate
1.4
DSCR
$3,729
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,211
Mortgage P&I
45%
$1,664
Property Taxes
4%
$144
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410