Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $92,340 initial cash invested.
1.39%
Cash On Cash
6.96%
Cap Rate
1.14
DSCR
$3,477
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,370 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,370
Mortgage P&I
52%
$1,807
Property Taxes
7%
$258
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382