Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.1% first-year return on $93,768 initial cash invested.
7.1%
Cash On Cash
8.65%
Cap Rate
1.39
DSCR
$4,302
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $3,747 expenses = $555 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,768
Downpayment
20%
$72,160
Closing costs
1%
$3,608
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$3,747
Mortgage P&I
44%
$1,874
Property Taxes
6%
$240
Home Insurance
3%
$129
HOA
1%
$42
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473