Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $94,776 initial cash invested.
4.52%
Cash On Cash
7.83%
Cap Rate
1.27
DSCR
$3,813
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $3,456 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,776
Downpayment
20%
$73,120
Closing costs
1%
$3,656
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,456
Mortgage P&I
49%
$1,877
Property Taxes
3%
$105
Home Insurance
3%
$129
HOA
1%
$48
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419