Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $95,364 initial cash invested.
4.54%
Cash On Cash
7.6%
Cap Rate
1.3
DSCR
$4,324
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $3,963 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$3,963
Mortgage P&I
42%
$1,800
Property Taxes
13%
$561
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476