Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $92,046 initial cash invested.
1.63%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$3,632
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,507 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,507
Mortgage P&I
49%
$1,783
Property Taxes
7%
$270
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400