Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $91,479 initial cash invested.
4.03%
Cash On Cash
8.01%
Cap Rate
1.25
DSCR
$4,050
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $3,743 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,050
Total Expenses
$3,743
Mortgage P&I
46%
$1,866
Property Taxes
9%
$377
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446