Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $92,718 initial cash invested.
6.52%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$4,042
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $3,538 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$3,538
Mortgage P&I
44%
$1,762
Property Taxes
7%
$293
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445