Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $92,655 initial cash invested.
1.77%
Cash On Cash
6.92%
Cap Rate
1.16
DSCR
$3,597
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $3,460 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$3,460
Mortgage P&I
49%
$1,770
Property Taxes
10%
$344
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396