Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.92% first-year return on $93,789 initial cash invested.
2.92%
Cash On Cash
7.25%
Cap Rate
1.2
DSCR
$3,536
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,308 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,308
Mortgage P&I
51%
$1,811
Property Taxes
5%
$166
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389