Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $92,130 initial cash invested.
2.31%
Cash On Cash
7.26%
Cap Rate
1.18
DSCR
$3,722
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,545 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,545
Mortgage P&I
49%
$1,811
Property Taxes
10%
$380
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409