Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.8% first-year return on $93,579 initial cash invested.
9.8%
Cash On Cash
9.59%
Cap Rate
1.5
DSCR
$4,743
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $3,979 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$3,979
Mortgage P&I
41%
$1,922
Property Taxes
7%
$318
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522