Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.71% first-year return on $93,957 initial cash invested.
9.71%
Cash On Cash
9.06%
Cap Rate
1.52
DSCR
$4,334
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $3,574 expenses = $760 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$3,574
Mortgage P&I
41%
$1,798
Property Taxes
4%
$172
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477