Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $92,235 initial cash invested.
6.4%
Cash On Cash
8.84%
Cap Rate
1.34
DSCR
$4,136
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $3,644 expenses = $492 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,235
Downpayment
20%
$70,700
Closing costs
1%
$3,535
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$3,644
Mortgage P&I
47%
$1,947
Property Taxes
3%
$132
Home Insurance
3%
$129
HOA
1%
$31
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455