Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $94,881 initial cash invested.
4.67%
Cash On Cash
7.6%
Cap Rate
1.29
DSCR
$3,696
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,327 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,881
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$3,327
Mortgage P&I
49%
$1,803
Property Taxes
4%
$135
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407