Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $91,626 initial cash invested.
2.38%
Cash On Cash
7.33%
Cap Rate
1.19
DSCR
$4,172
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $3,990 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,626
Downpayment
20%
$70,120
Closing costs
1%
$3,506
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$3,990
Mortgage P&I
43%
$1,793
Property Taxes
16%
$652
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459