Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.79% first-year return on $93,138 initial cash invested.
4.79%
Cash On Cash
7.91%
Cap Rate
1.28
DSCR
$3,736
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,364 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,364
Mortgage P&I
49%
$1,838
Property Taxes
3%
$114
Home Insurance
3%
$126
HOA
0%
$17
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411