Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $93,138 initial cash invested.
2.99%
Cash On Cash
7.19%
Cap Rate
1.22
DSCR
$3,946
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $3,714 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,714
Mortgage P&I
44%
$1,755
Property Taxes
12%
$481
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434