Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $91,164 initial cash invested.
4.11%
Cash On Cash
7.79%
Cap Rate
1.27
DSCR
$4,281
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $3,969 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$3,969
Mortgage P&I
42%
$1,778
Property Taxes
14%
$599
Home Insurance
3%
$122
HOA
0%
$15
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471