Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $91,290 initial cash invested.
1.91%
Cash On Cash
6.91%
Cap Rate
1.17
DSCR
$3,579
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,434 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,434
Mortgage P&I
48%
$1,722
Property Taxes
10%
$342
Home Insurance
4%
$140
HOA
0%
$14
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394