Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $90,303 initial cash invested.
0.39%
Cash On Cash
7.01%
Cap Rate
1.1
DSCR
$3,672
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $3,643 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,672
Total Expenses
$3,643
Mortgage P&I
50%
$1,836
Property Taxes
12%
$436
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404