Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $91,038 initial cash invested.
3.53%
Cash On Cash
7.59%
Cap Rate
1.24
DSCR
$3,921
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $3,653 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,653
Mortgage P&I
45%
$1,774
Property Taxes
11%
$423
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431