Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $91,710 initial cash invested.
5.73%
Cash On Cash
7.92%
Cap Rate
1.34
DSCR
$3,840
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,402 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,402
Mortgage P&I
45%
$1,724
Property Taxes
6%
$248
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422