Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $91,584 initial cash invested.
2.14%
Cash On Cash
7.66%
Cap Rate
1.16
DSCR
$3,826
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $3,663 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$3,663
Mortgage P&I
50%
$1,921
Property Taxes
8%
$291
Home Insurance
3%
$128
HOA
1%
$22
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421