Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $90,828 initial cash invested.
0.74%
Cash On Cash
6.71%
Cap Rate
1.11
DSCR
$3,381
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $3,325 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$3,325
Mortgage P&I
52%
$1,747
Property Taxes
8%
$282
Home Insurance
4%
$122
HOA
1%
$25
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372