Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $90,660 initial cash invested.
0.3%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$3,393
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,370 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,370
Mortgage P&I
51%
$1,727
Property Taxes
11%
$358
Home Insurance
4%
$121
HOA
0%
$10
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373