Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $94,629 initial cash invested.
7.34%
Cash On Cash
8.7%
Cap Rate
1.39
DSCR
$4,084
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $3,505 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$3,505
Mortgage P&I
47%
$1,905
Property Taxes
2%
$84
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449