Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.96% first-year return on $92,760 initial cash invested.
9.96%
Cash On Cash
9.04%
Cap Rate
1.53
DSCR
$4,064
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,294 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,294
Mortgage P&I
43%
$1,749
Property Taxes
1%
$24
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447