Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $90,177 initial cash invested.
2.1%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$3,094
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,936 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,936
Mortgage P&I
55%
$1,703
Property Taxes
2%
$59
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340