Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $91,479 initial cash invested.
3.12%
Cash On Cash
7.76%
Cap Rate
1.2
DSCR
$3,482
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,244 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,244
Mortgage P&I
54%
$1,885
Property Taxes
2%
$54
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383