Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $93,117 initial cash invested.
1.59%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$3,258
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $3,135 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,117
Downpayment
20%
$71,540
Closing costs
1%
$3,577
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$3,135
Mortgage P&I
55%
$1,790
Property Taxes
3%
$109
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358