Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.4% first-year return on $92,844 initial cash invested.
1.4%
Cash On Cash
7.19%
Cap Rate
1.13
DSCR
$3,417
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,309 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,844
Downpayment
20%
$71,280
Closing costs
1%
$3,564
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,309
Mortgage P&I
55%
$1,889
Property Taxes
4%
$149
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376