Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.1% first-year return on $93,075 initial cash invested.
8.1%
Cash On Cash
9.11%
Cap Rate
1.43
DSCR
$4,706
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $4,078 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$4,078
Mortgage P&I
40%
$1,898
Property Taxes
9%
$431
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518