Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $92,046 initial cash invested.
0.77%
Cash On Cash
6.87%
Cap Rate
1.11
DSCR
$3,501
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,442 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$3,442
Mortgage P&I
52%
$1,821
Property Taxes
9%
$309
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385