Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.65% first-year return on $94,167 initial cash invested.
7.65%
Cash On Cash
9.07%
Cap Rate
1.4
DSCR
$4,590
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $3,990 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,167
Downpayment
20%
$72,540
Closing costs
1%
$3,627
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$3,990
Mortgage P&I
43%
$1,957
Property Taxes
7%
$343
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505