Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.32% first-year return on $91,983 initial cash invested.
8.32%
Cash On Cash
8.77%
Cap Rate
1.45
DSCR
$3,912
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $3,274 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$3,274
Mortgage P&I
46%
$1,782
Property Taxes
1%
$38
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430