Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $92,550 initial cash invested.
3.35%
Cash On Cash
7.5%
Cap Rate
1.23
DSCR
$3,885
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $3,627 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$3,627
Mortgage P&I
47%
$1,807
Property Taxes
9%
$343
Home Insurance
3%
$124
HOA
1%
$33
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427