Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $91,248 initial cash invested.
1.43%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$3,398
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $3,289 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$3,289
Mortgage P&I
52%
$1,754
Property Taxes
8%
$257
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374