Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $90,660 initial cash invested.
2.81%
Cash On Cash
7.13%
Cap Rate
1.2
DSCR
$3,140
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $2,928 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$2,928
Mortgage P&I
55%
$1,717
Property Taxes
0%
$8
Home Insurance
4%
$122
HOA
0%
$13
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345