Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $90,303 initial cash invested.
2.22%
Cash On Cash
6.98%
Cap Rate
1.17
DSCR
$3,280
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,113 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,113
Mortgage P&I
52%
$1,704
Property Taxes
5%
$156
Home Insurance
4%
$124
HOA
0%
$14
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361