Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $90,849 initial cash invested.
2.19%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$3,174
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,008 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,008
Mortgage P&I
54%
$1,718
Property Taxes
3%
$90
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349