Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.88% first-year return on $92,823 initial cash invested.
6.88%
Cash On Cash
8.39%
Cap Rate
1.4
DSCR
$4,458
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $3,926 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$3,926
Mortgage P&I
40%
$1,782
Property Taxes
11%
$503
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490