Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $94,314 initial cash invested.
3.61%
Cash On Cash
7.41%
Cap Rate
1.25
DSCR
$4,064
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,780 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,780
Mortgage P&I
44%
$1,796
Property Taxes
9%
$355
Home Insurance
3%
$133
HOA
3%
$113
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447