Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $91,500 initial cash invested.
1.55%
Cash On Cash
6.86%
Cap Rate
1.14
DSCR
$3,200
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $3,082 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$3,082
Mortgage P&I
55%
$1,756
Property Taxes
4%
$116
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352