Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $92,067 initial cash invested.
4.98%
Cash On Cash
8.36%
Cap Rate
1.29
DSCR
$4,170
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $3,788 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$3,788
Mortgage P&I
46%
$1,907
Property Taxes
8%
$341
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459