Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $90,492 initial cash invested.
1.15%
Cash On Cash
7.19%
Cap Rate
1.13
DSCR
$3,870
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $3,783 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,492
Downpayment
20%
$69,040
Closing costs
1%
$3,452
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$3,783
Mortgage P&I
47%
$1,827
Property Taxes
12%
$448
Home Insurance
3%
$122
HOA
2%
$70
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426