Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.98% first-year return on $94,146 initial cash invested.
7.98%
Cash On Cash
8.64%
Cap Rate
1.44
DSCR
$4,368
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $3,742 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$3,742
Mortgage P&I
41%
$1,810
Property Taxes
7%
$294
Home Insurance
3%
$126
HOA
1%
$27
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480