Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $95,322 initial cash invested.
6.53%
Cash On Cash
8.32%
Cap Rate
1.37
DSCR
$4,203
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $3,684 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$3,684
Mortgage P&I
44%
$1,866
Property Taxes
6%
$259
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462