Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $91,490 initial cash invested.
1.95%
Cash On Cash
7.15%
Cap Rate
1.17
DSCR
$3,867
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,718 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,490
Downpayment
20%
$69,990
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,718
Mortgage P&I
46%
$1,780
Property Taxes
13%
$501
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425