Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $94,713 initial cash invested.
9.76%
Cash On Cash
9.15%
Cap Rate
1.53
DSCR
$4,935
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,935 income − $4,165 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,935
Total Expenses
$4,165
Mortgage P&I
37%
$1,818
Property Taxes
11%
$534
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543