Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.77% first-year return on $91,521 initial cash invested.
4.77%
Cash On Cash
7.85%
Cap Rate
1.3
DSCR
$4,134
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $3,770 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,521
Downpayment
20%
$70,020
Closing costs
1%
$3,501
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$3,770
Mortgage P&I
43%
$1,760
Property Taxes
12%
$489
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455