Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $91,857 initial cash invested.
0.24%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,654
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,636 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$3,636
Mortgage P&I
48%
$1,757
Property Taxes
14%
$497
Home Insurance
3%
$126
HOA
0%
$14
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402