Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.2% first-year return on $91,353 initial cash invested.
7.2%
Cash On Cash
9.02%
Cap Rate
1.38
DSCR
$4,470
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $3,922 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$3,922
Mortgage P&I
43%
$1,900
Property Taxes
7%
$326
Home Insurance
3%
$122
HOA
1%
$54
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492