Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.04% first-year return on $92,151 initial cash invested.
6.04%
Cash On Cash
8.52%
Cap Rate
1.35
DSCR
$4,610
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $4,146 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,610
Total Expenses
$4,146
Mortgage P&I
40%
$1,858
Property Taxes
13%
$620
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507