Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $92,487 initial cash invested.
1.47%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$3,657
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $3,544 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$3,544
Mortgage P&I
49%
$1,777
Property Taxes
11%
$402
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402