Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.92% first-year return on $90,807 initial cash invested.
10.92%
Cash On Cash
9.31%
Cap Rate
1.59
DSCR
$4,317
Rent
$826
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$3,491
Mortgage P&I
39%
$1,691
Property Taxes
5%
$205
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475