Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $92,046 initial cash invested.
2.22%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$4,166
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,996 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,996
Mortgage P&I
42%
$1,748
Property Taxes
17%
$726
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458