Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $92,865 initial cash invested.
4.16%
Cash On Cash
7.54%
Cap Rate
1.27
DSCR
$3,750
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $3,428 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,865
Downpayment
20%
$71,300
Closing costs
1%
$3,565
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$3,428
Mortgage P&I
47%
$1,767
Property Taxes
7%
$259
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412