Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $90,954 initial cash invested.
0.91%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$3,057
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $2,988 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$2,988
Mortgage P&I
56%
$1,714
Property Taxes
4%
$116
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336