Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $91,878 initial cash invested.
4.05%
Cash On Cash
7.73%
Cap Rate
1.26
DSCR
$3,824
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $3,514 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,878
Downpayment
20%
$70,360
Closing costs
1%
$3,518
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$3,514
Mortgage P&I
47%
$1,804
Property Taxes
8%
$287
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421