Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $92,151 initial cash invested.
0.64%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$3,232
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,183 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,183
Mortgage P&I
55%
$1,783
Property Taxes
5%
$176
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356