Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $92,571 initial cash invested.
4.19%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$3,876
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $3,553 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,571
Downpayment
20%
$71,020
Closing costs
1%
$3,551
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$3,553
Mortgage P&I
46%
$1,777
Property Taxes
9%
$331
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426