Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $93,600 initial cash invested.
6.38%
Cash On Cash
8.29%
Cap Rate
1.36
DSCR
$4,022
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $3,524 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,524
Mortgage P&I
45%
$1,828
Property Taxes
5%
$202
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442