Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $91,479 initial cash invested.
3.06%
Cash On Cash
8.11%
Cap Rate
1.22
DSCR
$4,647
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $4,414 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,647
Total Expenses
$4,414
Mortgage P&I
42%
$1,947
Property Taxes
16%
$765
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511