Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $91,542 initial cash invested.
6.83%
Cash On Cash
8.38%
Cap Rate
1.39
DSCR
$4,076
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $3,555 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$3,555
Mortgage P&I
43%
$1,762
Property Taxes
7%
$286
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448