Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $90,681 initial cash invested.
2.09%
Cash On Cash
7.12%
Cap Rate
1.17
DSCR
$3,380
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,222 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,222
Mortgage P&I
52%
$1,761
Property Taxes
4%
$150
Home Insurance
4%
$122
HOA
1%
$40
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372