Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $94,923 initial cash invested.
7.46%
Cash On Cash
8.34%
Cap Rate
1.42
DSCR
$4,022
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $3,432 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,432
Mortgage P&I
45%
$1,794
Property Taxes
3%
$140
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442