Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $93,516 initial cash invested.
1.41%
Cash On Cash
7.06%
Cap Rate
1.15
DSCR
$4,034
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $3,924 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$3,924
Mortgage P&I
46%
$1,844
Property Taxes
14%
$581
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444