Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $91,143 initial cash invested.
0.5%
Cash On Cash
6.68%
Cap Rate
1.09
DSCR
$3,182
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,144 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,144
Mortgage P&I
56%
$1,775
Property Taxes
5%
$166
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350