Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $92,109 initial cash invested.
2.53%
Cash On Cash
7.28%
Cap Rate
1.19
DSCR
$3,638
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,444 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,444
Mortgage P&I
50%
$1,802
Property Taxes
8%
$276
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400