Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $93,642 initial cash invested.
6.83%
Cash On Cash
8.97%
Cap Rate
1.35
DSCR
$4,203
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $3,670 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,642
Downpayment
20%
$72,040
Closing costs
1%
$3,602
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$3,670
Mortgage P&I
47%
$1,990
Property Taxes
3%
$121
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462