Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.78% first-year return on $92,424 initial cash invested.
8.78%
Cash On Cash
9.35%
Cap Rate
1.44
DSCR
$4,228
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $3,552 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$3,552
Mortgage P&I
45%
$1,917
Property Taxes
3%
$110
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465