Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $93,243 initial cash invested.
2.23%
Cash On Cash
7.14%
Cap Rate
1.17
DSCR
$3,534
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $3,361 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$3,361
Mortgage P&I
51%
$1,819
Property Taxes
6%
$211
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389