Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.87% first-year return on $90,345 initial cash invested.
6.87%
Cash On Cash
8.13%
Cap Rate
1.4
DSCR
$3,862
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,345
Mortgage P&I
43%
$1,663
Property Taxes
6%
$220
Home Insurance
3%
$133
HOA
0%
$17
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425