Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $93,348 initial cash invested.
1.95%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$3,512
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,360 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,360
Mortgage P&I
52%
$1,827
Property Taxes
6%
$213
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386