Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $91,185 initial cash invested.
4.65%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$4,200
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $3,847 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$3,847
Mortgage P&I
42%
$1,781
Property Taxes
12%
$516
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462