Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.91% first-year return on $95,385 initial cash invested.
9.91%
Cash On Cash
9.28%
Cap Rate
1.52
DSCR
$4,594
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $3,806 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$3,806
Mortgage P&I
41%
$1,878
Property Taxes
5%
$233
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505