Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $95,238 initial cash invested.
8.11%
Cash On Cash
8.62%
Cap Rate
1.45
DSCR
$4,443
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $3,799 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$3,799
Mortgage P&I
41%
$1,819
Property Taxes
8%
$338
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489