Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $91,248 initial cash invested.
3.04%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$3,418
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,187 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,187
Mortgage P&I
50%
$1,713
Property Taxes
5%
$185
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376