Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $92,487 initial cash invested.
1.96%
Cash On Cash
7.15%
Cap Rate
1.17
DSCR
$3,806
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $3,655 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,655
Mortgage P&I
48%
$1,809
Property Taxes
6%
$217
Home Insurance
3%
$128
HOA
5%
$207
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419