Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $91,626 initial cash invested.
1.18%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,484
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $3,394 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,626
Downpayment
20%
$70,120
Closing costs
1%
$3,506
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$3,394
Mortgage P&I
49%
$1,707
Property Taxes
11%
$381
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383