Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $91,752 initial cash invested.
2.62%
Cash On Cash
7.58%
Cap Rate
1.19
DSCR
$4,038
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $3,838 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$3,838
Mortgage P&I
46%
$1,857
Property Taxes
11%
$428
Home Insurance
3%
$136
HOA
1%
$43
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444