Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $91,899 initial cash invested.
1.21%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$3,716
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,623 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,716
Total Expenses
$3,623
Mortgage P&I
50%
$1,871
Property Taxes
10%
$362
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409