Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $91,038 initial cash invested.
1.44%
Cash On Cash
7.09%
Cap Rate
1.13
DSCR
$3,276
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,167 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,167
Mortgage P&I
55%
$1,814
Property Taxes
3%
$114
Home Insurance
4%
$122
HOA
0%
$4
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360