Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.83% first-year return on $93,033 initial cash invested.
9.83%
Cash On Cash
8.94%
Cap Rate
1.55
DSCR
$4,653
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $3,891 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$3,891
Mortgage P&I
37%
$1,713
Property Taxes
10%
$468
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512