Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $91,479 initial cash invested.
0.77%
Cash On Cash
6.81%
Cap Rate
1.1
DSCR
$3,142
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $3,083 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,083
Mortgage P&I
57%
$1,801
Property Taxes
3%
$91
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346