Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $93,978 initial cash invested.
3.04%
Cash On Cash
7.72%
Cap Rate
1.21
DSCR
$3,993
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $3,755 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$3,755
Mortgage P&I
48%
$1,929
Property Taxes
8%
$338
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439