Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $90,492 initial cash invested.
0.45%
Cash On Cash
6.38%
Cap Rate
1.09
DSCR
$3,044
Rent
$34
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
$90,492
Downpayment
20%
$69,040
Closing costs
1%
$3,452
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,010
Mortgage P&I
55%
$1,679
Property Taxes
5%
$142
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335