Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $90,534 initial cash invested.
1.21%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$3,308
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,217 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$3,217
Mortgage P&I
53%
$1,768
Property Taxes
5%
$176
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364