Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $90,870 initial cash invested.
3.01%
Cash On Cash
7.17%
Cap Rate
1.21
DSCR
$3,297
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $3,069 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,069
Mortgage P&I
52%
$1,713
Property Taxes
3%
$113
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363