Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.08% first-year return on $93,159 initial cash invested.
5.08%
Cash On Cash
7.86%
Cap Rate
1.32
DSCR
$4,252
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $3,858 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$3,858
Mortgage P&I
42%
$1,780
Property Taxes
12%
$504
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468