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 $90,765 initial cash invested.
2.1%
Cash On Cash
7.07%
Cap Rate
1.17
DSCR
$3,274
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $3,115 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,115
Mortgage P&I
54%
$1,752
Property Taxes
4%
$129
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360