Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $91,836 initial cash invested.
0.35%
Cash On Cash
7.28%
Cap Rate
1.09
DSCR
$3,576
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $3,549 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$3,549
Mortgage P&I
55%
$1,964
Property Taxes
5%
$168
Home Insurance
3%
$94
HOA
3%
$108
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393