Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $91,941 initial cash invested.
1.04%
Cash On Cash
7.42%
Cap Rate
1.11
DSCR
$3,364
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $3,284 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,941
Downpayment
20%
$70,420
Closing costs
1%
$3,521
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$3,284
Mortgage P&I
58%
$1,961
Property Taxes
2%
$52
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370