Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $91,269 initial cash invested.
0.84%
Cash On Cash
6.8%
Cap Rate
1.11
DSCR
$3,243
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,179 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,179
Mortgage P&I
55%
$1,783
Property Taxes
4%
$138
Home Insurance
4%
$122
HOA
1%
$33
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357