Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $94,566 initial cash invested.
3.59%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,639
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,356 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,356
Mortgage P&I
51%
$1,852
Property Taxes
4%
$135
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400