Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $94,713 initial cash invested.
2.52%
Cash On Cash
7.35%
Cap Rate
1.19
DSCR
$4,142
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $3,943 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$3,943
Mortgage P&I
45%
$1,873
Property Taxes
13%
$531
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456