Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $91,626 initial cash invested.
3.54%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$3,408
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,138 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,626
Downpayment
20%
$70,120
Closing costs
1%
$3,506
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,138
Mortgage P&I
52%
$1,763
Property Taxes
3%
$95
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375