Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $93,222 initial cash invested.
0.88%
Cash On Cash
6.59%
Cap Rate
1.12
DSCR
$3,408
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,340 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,222
Downpayment
20%
$71,640
Closing costs
1%
$3,582
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,340
Mortgage P&I
52%
$1,764
Property Taxes
6%
$204
Home Insurance
4%
$138
HOA
2%
$76
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375