Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $94,503 initial cash invested.
4.75%
Cash On Cash
7.65%
Cap Rate
1.31
DSCR
$4,216
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $3,842 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$3,842
Mortgage P&I
42%
$1,779
Property Taxes
12%
$494
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464