Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $91,920 initial cash invested.
3.11%
Cash On Cash
7.85%
Cap Rate
1.2
DSCR
$3,590
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $3,352 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,920
Downpayment
20%
$70,400
Closing costs
1%
$3,520
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,352
Mortgage P&I
54%
$1,921
Property Taxes
4%
$143
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395