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 $92,613 initial cash invested.
3.32%
Cash On Cash
7.38%
Cap Rate
1.22
DSCR
$3,574
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $3,318 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,318
Mortgage P&I
50%
$1,787
Property Taxes
5%
$186
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393