Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.4% first-year return on $91,290 initial cash invested.
7.4%
Cash On Cash
8.56%
Cap Rate
1.42
DSCR
$4,300
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $3,737 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$3,737
Mortgage P&I
41%
$1,755
Property Taxes
9%
$398
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473