Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.55% first-year return on $93,600 initial cash invested.
7.55%
Cash On Cash
8.4%
Cap Rate
1.42
DSCR
$4,023
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,434 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,434
Mortgage P&I
44%
$1,770
Property Taxes
4%
$169
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443