Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $94,650 initial cash invested.
3.49%
Cash On Cash
7.78%
Cap Rate
1.23
DSCR
$4,096
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $3,821 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$3,821
Mortgage P&I
47%
$1,928
Property Taxes
8%
$319
Home Insurance
3%
$128
HOA
1%
$52
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451