Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $94,167 initial cash invested.
3.21%
Cash On Cash
7.53%
Cap Rate
1.22
DSCR
$4,098
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $3,846 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,167
Downpayment
20%
$72,540
Closing costs
1%
$3,627
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$3,846
Mortgage P&I
45%
$1,859
Property Taxes
11%
$467
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451