Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.1% first-year return on $93,306 initial cash invested.
7.1%
Cash On Cash
8.32%
Cap Rate
1.4
DSCR
$3,940
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $3,388 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,388
Mortgage P&I
45%
$1,775
Property Taxes
4%
$145
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433