Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $90,870 initial cash invested.
1.25%
Cash On Cash
7.04%
Cap Rate
1.13
DSCR
$3,450
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,355 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,355
Mortgage P&I
52%
$1,803
Property Taxes
7%
$256
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380