Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $91,038 initial cash invested.
5.17%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$3,996
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $3,604 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$3,604
Mortgage P&I
44%
$1,757
Property Taxes
9%
$352
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440