Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.43% first-year return on $90,933 initial cash invested.
6.43%
Cash On Cash
8.24%
Cap Rate
1.36
DSCR
$3,759
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $3,272 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,272
Mortgage P&I
46%
$1,747
Property Taxes
3%
$106
Home Insurance
3%
$122
HOA
1%
$20
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413