Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.62% first-year return on $93,411 initial cash invested.
7.62%
Cash On Cash
8.58%
Cap Rate
1.43
DSCR
$4,431
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $3,838 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$3,838
Mortgage P&I
41%
$1,799
Property Taxes
9%
$407
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487