Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $93,243 initial cash invested.
1.16%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$3,231
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $3,141 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$3,141
Mortgage P&I
56%
$1,823
Property Taxes
3%
$92
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355