Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $91,122 initial cash invested.
3.08%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$3,375
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,141 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,141
Mortgage P&I
50%
$1,684
Property Taxes
5%
$184
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371