Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $92,739 initial cash invested.
9.59%
Cash On Cash
9.27%
Cap Rate
1.5
DSCR
$4,296
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $3,555 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$3,555
Mortgage P&I
43%
$1,837
Property Taxes
3%
$125
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473