Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.62% first-year return on $91,290 initial cash invested.
9.62%
Cash On Cash
9.45%
Cap Rate
1.51
DSCR
$4,842
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $4,110 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$4,110
Mortgage P&I
38%
$1,822
Property Taxes
11%
$519
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533