Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.19% first-year return on $90,450 initial cash invested.
1.19%
Cash On Cash
6.6%
Cap Rate
1.13
DSCR
$3,070
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,980 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$2,980
Mortgage P&I
55%
$1,685
Property Taxes
4%
$130
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338