Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $90,891 initial cash invested.
0.91%
Cash On Cash
7.05%
Cap Rate
1.12
DSCR
$3,880
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,811 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$3,811
Mortgage P&I
47%
$1,815
Property Taxes
6%
$225
Home Insurance
3%
$122
HOA
9%
$330
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427