Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.57% first-year return on $93,390 initial cash invested.
9.57%
Cash On Cash
9.17%
Cap Rate
1.52
DSCR
$4,822
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $4,077 expenses = $745 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$4,077
Mortgage P&I
37%
$1,805
Property Taxes
10%
$506
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530