Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $90,240 initial cash invested.
0.17%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$2,992
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $2,979 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$2,979
Mortgage P&I
58%
$1,728
Property Taxes
4%
$107
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329