Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.61% first-year return on $91,185 initial cash invested.
7.61%
Cash On Cash
8.69%
Cap Rate
1.42
DSCR
$4,278
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $3,700 expenses = $578 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
$4,278
Total Expenses
$3,700
Mortgage P&I
41%
$1,775
Property Taxes
8%
$349
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471