Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $92,319 initial cash invested.
5.17%
Cash On Cash
7.81%
Cap Rate
1.33
DSCR
$4,310
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $3,912 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,319
Downpayment
20%
$70,780
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$3,912
Mortgage P&I
40%
$1,732
Property Taxes
9%
$392
Home Insurance
3%
$126
HOA
5%
$198
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474