Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $94,335 initial cash invested.
3.08%
Cash On Cash
7.97%
Cap Rate
1.2
DSCR
$3,886
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,644 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,335
Downpayment
20%
$72,700
Closing costs
1%
$3,635
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,644
Mortgage P&I
52%
$2,016
Property Taxes
5%
$179
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427