Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $90,849 initial cash invested.
3.24%
Cash On Cash
7.25%
Cap Rate
1.22
DSCR
$3,297
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $3,052 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,052
Mortgage P&I
52%
$1,719
Property Taxes
3%
$89
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363