Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $93,453 initial cash invested.
2.98%
Cash On Cash
7.17%
Cap Rate
1.21
DSCR
$3,598
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $3,366 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,366
Mortgage P&I
49%
$1,772
Property Taxes
7%
$239
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396