Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $93,075 initial cash invested.
2.31%
Cash On Cash
7.08%
Cap Rate
1.17
DSCR
$3,207
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,028 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,207
Total Expenses
$3,028
Mortgage P&I
56%
$1,802
Property Taxes
0%
$10
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353