Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $93,054 initial cash invested.
4.73%
Cash On Cash
7.74%
Cap Rate
1.3
DSCR
$3,998
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $3,631 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$3,631
Mortgage P&I
44%
$1,778
Property Taxes
9%
$368
Home Insurance
3%
$121
HOA
0%
$4
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440