Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $91,206 initial cash invested.
0.29%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,240
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,218 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,218
Mortgage P&I
54%
$1,737
Property Taxes
8%
$255
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356