Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $91,080 initial cash invested.
2.36%
Cash On Cash
7.1%
Cap Rate
1.18
DSCR
$3,344
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,165 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,165
Mortgage P&I
52%
$1,747
Property Taxes
3%
$106
Home Insurance
4%
$122
HOA
2%
$53
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368