Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $92,508 initial cash invested.
0.95%
Cash On Cash
7.27%
Cap Rate
1.11
DSCR
$3,488
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,415 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,415
Mortgage P&I
56%
$1,936
Property Taxes
5%
$161
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384