Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $92,256 initial cash invested.
5.42%
Cash On Cash
7.96%
Cap Rate
1.32
DSCR
$3,921
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $3,504 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,256
Downpayment
20%
$70,720
Closing costs
1%
$3,536
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,504
Mortgage P&I
45%
$1,771
Property Taxes
7%
$277
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431