Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $89,778 initial cash invested.
0.51%
Cash On Cash
6.68%
Cap Rate
1.09
DSCR
$3,081
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,043 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$3,043
Mortgage P&I
57%
$1,743
Property Taxes
4%
$131
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339