Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.34% first-year return on $93,642 initial cash invested.
9.34%
Cash On Cash
9.01%
Cap Rate
1.51
DSCR
$4,622
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $3,893 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,622
Total Expenses
$3,893
Mortgage P&I
39%
$1,791
Property Taxes
9%
$399
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508