Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $91,962 initial cash invested.
0.44%
Cash On Cash
6.87%
Cap Rate
1.09
DSCR
$3,406
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,372 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,372
Mortgage P&I
54%
$1,846
Property Taxes
7%
$246
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375