Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $90,450 initial cash invested.
1.58%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$3,230
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,111 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,111
Mortgage P&I
55%
$1,772
Property Taxes
4%
$120
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355