Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.85% first-year return on $94,524 initial cash invested.
4.85%
Cash On Cash
8.41%
Cap Rate
1.27
DSCR
$4,214
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $3,832 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$3,832
Mortgage P&I
48%
$2,004
Property Taxes
6%
$258
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464