Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $90,114 initial cash invested.
1.81%
Cash On Cash
6.98%
Cap Rate
1.15
DSCR
$3,266
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $3,130 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$3,130
Mortgage P&I
53%
$1,731
Property Taxes
5%
$166
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359