Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.28% first-year return on $91,332 initial cash invested.
5.28%
Cash On Cash
8.06%
Cap Rate
1.3
DSCR
$3,636
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,234 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,332
Downpayment
20%
$69,840
Closing costs
1%
$3,492
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$3,234
Mortgage P&I
49%
$1,799
Property Taxes
2%
$72
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400