Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.65% first-year return on $91,290 initial cash invested.
7.65%
Cash On Cash
8.66%
Cap Rate
1.42
DSCR
$4,070
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $3,488 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$3,488
Mortgage P&I
44%
$1,775
Property Taxes
5%
$207
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448