Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $90,261 initial cash invested.
3.32%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$3,622
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $3,372 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,261
Downpayment
20%
$68,820
Closing costs
1%
$3,441
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$3,372
Mortgage P&I
47%
$1,705
Property Taxes
9%
$313
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398