Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $95,259 initial cash invested.
6.84%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$4,251
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $3,708 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$3,708
Mortgage P&I
44%
$1,876
Property Taxes
6%
$246
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468