Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $94,671 initial cash invested.
7.8%
Cash On Cash
8.48%
Cap Rate
1.43
DSCR
$4,047
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $3,432 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$3,432
Mortgage P&I
45%
$1,804
Property Taxes
3%
$121
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445