Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.64% first-year return on $92,676 initial cash invested.
8.64%
Cash On Cash
8.95%
Cap Rate
1.47
DSCR
$4,389
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $3,722 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$3,722
Mortgage P&I
41%
$1,809
Property Taxes
7%
$293
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483