Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $91,899 initial cash invested.
0.1%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$3,975
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $3,967 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,899
Downpayment
20%
$70,380
Closing costs
1%
$3,519
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$3,967
Mortgage P&I
45%
$1,779
Property Taxes
18%
$715
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437