Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.51% first-year return on $93,789 initial cash invested.
9.51%
Cash On Cash
9.03%
Cap Rate
1.51
DSCR
$4,220
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $3,477 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$3,477
Mortgage P&I
43%
$1,803
Property Taxes
3%
$108
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464