Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.54% first-year return on $91,836 initial cash invested.
7.54%
Cash On Cash
8.58%
Cap Rate
1.43
DSCR
$4,396
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $3,819 expenses = $577 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$3,819
Mortgage P&I
40%
$1,762
Property Taxes
10%
$435
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484