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 $94,293 initial cash invested.
2.52%
Cash On Cash
7.17%
Cap Rate
1.19
DSCR
$3,558
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,360 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,360
Mortgage P&I
51%
$1,832
Property Taxes
5%
$189
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391