Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.91% first-year return on $92,886 initial cash invested.
3.91%
Cash On Cash
7.86%
Cap Rate
1.25
DSCR
$4,082
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $3,779 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$3,779
Mortgage P&I
46%
$1,869
Property Taxes
10%
$398
Home Insurance
3%
$125
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449