Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.63% first-year return on $93,117 initial cash invested.
8.63%
Cash On Cash
9.09%
Cap Rate
1.46
DSCR
$4,626
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $3,956 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,117
Downpayment
20%
$71,540
Closing costs
1%
$3,577
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$3,956
Mortgage P&I
40%
$1,856
Property Taxes
9%
$402
Home Insurance
3%
$125
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509