Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $94,461 initial cash invested.
2.57%
Cash On Cash
7.07%
Cap Rate
1.19
DSCR
$3,478
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $3,276 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$3,276
Mortgage P&I
52%
$1,805
Property Taxes
4%
$156
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383