Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $90,681 initial cash invested.
0.09%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,108
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,101 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$3,101
Mortgage P&I
56%
$1,734
Property Taxes
5%
$157
Home Insurance
4%
$123
HOA
1%
$31
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342