Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.91% first-year return on $94,692 initial cash invested.
5.91%
Cash On Cash
8.08%
Cap Rate
1.35
DSCR
$4,317
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $3,851 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,692
Downpayment
20%
$73,040
Closing costs
1%
$3,652
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$3,851
Mortgage P&I
42%
$1,819
Property Taxes
11%
$458
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475