Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $90,072 initial cash invested.
2.5%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$3,159
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $2,971 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$2,971
Mortgage P&I
55%
$1,740
Property Taxes
1%
$22
Home Insurance
4%
$122
HOA
0%
$14
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347