Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $90,639 initial cash invested.
2.29%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$3,216
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,043 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,639
Downpayment
20%
$69,180
Closing costs
1%
$3,459
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,043
Mortgage P&I
54%
$1,729
Property Taxes
3%
$98
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354