Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.7% first-year return on $94,923 initial cash invested.
9.7%
Cash On Cash
9.11%
Cap Rate
1.53
DSCR
$4,938
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $4,171 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$4,171
Mortgage P&I
37%
$1,815
Property Taxes
11%
$557
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543