Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.6% first-year return on $94,755 initial cash invested.
6.6%
Cash On Cash
8.27%
Cap Rate
1.38
DSCR
$4,236
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $3,715 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$3,715
Mortgage P&I
43%
$1,829
Property Taxes
8%
$333
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466