Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $91,248 initial cash invested.
3.98%
Cash On Cash
7.35%
Cap Rate
1.25
DSCR
$3,260
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $2,957 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$2,957
Mortgage P&I
52%
$1,704
Property Taxes
1%
$23
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359