Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.2% first-year return on $91,584 initial cash invested.
6.2%
Cash On Cash
8.55%
Cap Rate
1.35
DSCR
$4,263
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $3,790 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$3,790
Mortgage P&I
43%
$1,854
Property Taxes
8%
$357
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469