Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $94,062 initial cash invested.
5.05%
Cash On Cash
7.91%
Cap Rate
1.32
DSCR
$4,456
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $4,060 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,062
Downpayment
20%
$72,440
Closing costs
1%
$3,622
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$4,060
Mortgage P&I
41%
$1,813
Property Taxes
14%
$604
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490