Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $91,059 initial cash invested.
0.55%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$3,261
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $3,219 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$3,219
Mortgage P&I
54%
$1,769
Property Taxes
5%
$172
Home Insurance
4%
$124
HOA
1%
$46
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359