Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $93,159 initial cash invested.
7.84%
Cash On Cash
9.13%
Cap Rate
1.42
DSCR
$5,007
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,007 income − $4,398 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,007
Total Expenses
$4,398
Mortgage P&I
38%
$1,914
Property Taxes
13%
$658
Home Insurance
2%
$124
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551