Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.69% first-year return on $93,075 initial cash invested.
2.69%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$3,716
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,507 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,507
Mortgage P&I
50%
$1,843
Property Taxes
7%
$274
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409