Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $91,395 initial cash invested.
2.53%
Cash On Cash
7.4%
Cap Rate
1.19
DSCR
$3,782
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,589 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,589
Mortgage P&I
48%
$1,812
Property Taxes
10%
$370
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416