Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $94,146 initial cash invested.
6.95%
Cash On Cash
9.03%
Cap Rate
1.37
DSCR
$4,740
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,195 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$4,195
Mortgage P&I
42%
$1,994
Property Taxes
9%
$450
Home Insurance
3%
$131
HOA
0%
$8
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521