Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.28% first-year return on $94,650 initial cash invested.
7.28%
Cash On Cash
8.5%
Cap Rate
1.41
DSCR
$4,281
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $3,707 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$3,707
Mortgage P&I
43%
$1,839
Property Taxes
7%
$285
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471