Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $91,479 initial cash invested.
1.51%
Cash On Cash
6.8%
Cap Rate
1.15
DSCR
$3,480
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $3,365 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$3,365
Mortgage P&I
50%
$1,730
Property Taxes
9%
$330
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383