Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.54% first-year return on $90,366 initial cash invested.
12.54%
Cash On Cash
10.46%
Cap Rate
1.6
DSCR
$4,522
Rent
$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $3,578 expenses = $944 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,366
Downpayment
20%
$68,920
Closing costs
1%
$3,446
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$3,578
Mortgage P&I
42%
$1,878
Property Taxes
1%
$40
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497