Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $91,122 initial cash invested.
2.2%
Cash On Cash
7.66%
Cap Rate
1.17
DSCR
$3,888
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $3,721 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$3,721
Mortgage P&I
49%
$1,900
Property Taxes
8%
$330
Home Insurance
3%
$122
HOA
1%
$45
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428