Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.33% first-year return on $92,004 initial cash invested.
8.33%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$4,650
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $4,011 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$4,011
Mortgage P&I
38%
$1,780
Property Taxes
12%
$535
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512