Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.76% first-year return on $91,437 initial cash invested.
2.76%
Cash On Cash
7.26%
Cap Rate
1.19
DSCR
$3,255
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $3,045 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,045
Mortgage P&I
55%
$1,777
Property Taxes
1%
$37
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358