Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.16% first-year return on $94,650 initial cash invested.
7.16%
Cash On Cash
8.54%
Cap Rate
1.39
DSCR
$4,160
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $3,595 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$3,595
Mortgage P&I
45%
$1,868
Property Taxes
4%
$183
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458