Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $91,017 initial cash invested.
1.82%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$3,058
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $2,920 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$2,920
Mortgage P&I
56%
$1,715
Property Taxes
1%
$44
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336