Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $94,062 initial cash invested.
5.35%
Cash On Cash
8.05%
Cap Rate
1.31
DSCR
$3,942
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $3,523 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,062
Downpayment
20%
$72,440
Closing costs
1%
$3,622
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$3,523
Mortgage P&I
47%
$1,852
Property Taxes
5%
$209
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434