Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $93,096 initial cash invested.
2.49%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$3,759
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $3,566 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,566
Mortgage P&I
47%
$1,761
Property Taxes
11%
$402
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413