Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $92,949 initial cash invested.
3.92%
Cash On Cash
7.57%
Cap Rate
1.26
DSCR
$3,992
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $3,688 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$3,688
Mortgage P&I
45%
$1,788
Property Taxes
11%
$420
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439