Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $91,605 initial cash invested.
6.13%
Cash On Cash
8.81%
Cap Rate
1.33
DSCR
$4,348
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $3,880 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$3,880
Mortgage P&I
44%
$1,930
Property Taxes
8%
$346
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478