Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $93,138 initial cash invested.
3.76%
Cash On Cash
7.68%
Cap Rate
1.24
DSCR
$3,916
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $3,624 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$3,624
Mortgage P&I
47%
$1,840
Property Taxes
8%
$330
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431