Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.12% first-year return on $93,684 initial cash invested.
8.12%
Cash On Cash
8.78%
Cap Rate
1.46
DSCR
$4,812
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $4,178 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,684
Downpayment
20%
$72,080
Closing costs
1%
$3,604
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$4,178
Mortgage P&I
38%
$1,811
Property Taxes
13%
$603
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529