Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $91,815 initial cash invested.
0.98%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$3,722
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,647 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,647
Mortgage P&I
47%
$1,760
Property Taxes
13%
$474
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409