Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.86% first-year return on $93,579 initial cash invested.
8.86%
Cash On Cash
8.73%
Cap Rate
1.49
DSCR
$4,350
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $3,659 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$3,659
Mortgage P&I
40%
$1,754
Property Taxes
7%
$301
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478