Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $94,734 initial cash invested.
5.48%
Cash On Cash
8.07%
Cap Rate
1.33
DSCR
$4,312
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $3,879 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$3,879
Mortgage P&I
43%
$1,853
Property Taxes
10%
$432
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474