Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $95,133 initial cash invested.
7.67%
Cash On Cash
8.72%
Cap Rate
1.42
DSCR
$4,461
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $3,853 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$3,853
Mortgage P&I
42%
$1,883
Property Taxes
7%
$318
Home Insurance
3%
$133
HOA
0%
$3
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491