Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $93,453 initial cash invested.
5.05%
Cash On Cash
7.81%
Cap Rate
1.32
DSCR
$4,275
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $3,882 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$3,882
Mortgage P&I
42%
$1,775
Property Taxes
12%
$514
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470