Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.82% first-year return on $91,479 initial cash invested.
8.82%
Cash On Cash
8.96%
Cap Rate
1.49
DSCR
$4,554
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $3,882 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$3,882
Mortgage P&I
39%
$1,758
Property Taxes
10%
$454
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501