Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $92,004 initial cash invested.
0.67%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$3,339
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $3,288 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,288
Mortgage P&I
53%
$1,762
Property Taxes
8%
$264
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367