Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $91,227 initial cash invested.
5.74%
Cash On Cash
8.5%
Cap Rate
1.32
DSCR
$4,180
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $3,744 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$3,744
Mortgage P&I
45%
$1,867
Property Taxes
7%
$301
Home Insurance
3%
$122
HOA
1%
$33
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460