Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $91,080 initial cash invested.
0.53%
Cash On Cash
6.85%
Cap Rate
1.09
DSCR
$3,112
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $3,072 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,072
Mortgage P&I
59%
$1,823
Property Taxes
2%
$71
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342