Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $91,290 initial cash invested.
1.13%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$3,080
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $2,994 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$2,994
Mortgage P&I
56%
$1,736
Property Taxes
3%
$89
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339