Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $90,361 initial cash invested.
1.09%
Cash On Cash
7.5%
Cap Rate
1.13
DSCR
$3,988
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $3,906 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,361
Downpayment
20%
$68,915
Closing costs
1%
$3,446
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$3,906
Mortgage P&I
48%
$1,913
Property Taxes
13%
$514
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439