Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $91,164 initial cash invested.
4.37%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$3,482
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,150 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,150
Mortgage P&I
50%
$1,755
Property Taxes
3%
$97
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383