Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $93,159 initial cash invested.
1.62%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$3,519
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,393 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,393
Mortgage P&I
52%
$1,824
Property Taxes
7%
$236
Home Insurance
3%
$103
HOA
1%
$33
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387