Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.29% first-year return on $93,033 initial cash invested.
9.29%
Cash On Cash
9.09%
Cap Rate
1.49
DSCR
$4,347
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $3,627 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$3,627
Mortgage P&I
42%
$1,814
Property Taxes
5%
$216
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478