Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $95,154 initial cash invested.
5.95%
Cash On Cash
8%
Cap Rate
1.35
DSCR
$4,030
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $3,558 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$3,558
Mortgage P&I
45%
$1,815
Property Taxes
6%
$242
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443