Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $92,088 initial cash invested.
2.88%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$3,598
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $3,377 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,088
Downpayment
20%
$70,560
Closing costs
1%
$3,528
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,377
Mortgage P&I
50%
$1,790
Property Taxes
7%
$237
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396