Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $90,028 initial cash invested.
1.12%
Cash On Cash
7.08%
Cap Rate
1.11
DSCR
$3,066
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $2,982 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,028
Downpayment
20%
$68,598
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$2,982
Mortgage P&I
59%
$1,818
Property Taxes
0%
$1
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337