Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $89,799 initial cash invested.
0.27%
Cash On Cash
6.8%
Cap Rate
1.08
DSCR
$2,985
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,965 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$2,965
Mortgage P&I
60%
$1,798
Property Taxes
3%
$95
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328