Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $94,545 initial cash invested.
5.41%
Cash On Cash
7.82%
Cap Rate
1.34
DSCR
$4,328
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $3,902 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$3,902
Mortgage P&I
41%
$1,777
Property Taxes
12%
$525
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476