Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $92,361 initial cash invested.
5.66%
Cash On Cash
7.98%
Cap Rate
1.34
DSCR
$4,056
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $3,620 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$3,620
Mortgage P&I
43%
$1,757
Property Taxes
9%
$358
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446