Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $92,550 initial cash invested.
1.75%
Cash On Cash
7.18%
Cap Rate
1.16
DSCR
$3,880
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,745 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$3,745
Mortgage P&I
47%
$1,834
Property Taxes
12%
$468
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427