Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $95,490 initial cash invested.
3.88%
Cash On Cash
7.71%
Cap Rate
1.26
DSCR
$4,590
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $4,281 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$4,281
Mortgage P&I
41%
$1,879
Property Taxes
15%
$678
Home Insurance
3%
$131
HOA
1%
$31
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505