Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.81% first-year return on $91,479 initial cash invested.
9.81%
Cash On Cash
9.2%
Cap Rate
1.54
DSCR
$4,742
Rent
$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $3,994 expenses = $748 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,742
Total Expenses
$3,994
Mortgage P&I
37%
$1,746
Property Taxes
11%
$513
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522