Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $91,479 initial cash invested.
0.14%
Cash On Cash
7.04%
Cap Rate
1.08
DSCR
$3,712
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $3,701 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,701
Mortgage P&I
51%
$1,893
Property Taxes
11%
$426
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408