Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.82% first-year return on $94,251 initial cash invested.
8.82%
Cash On Cash
8.8%
Cap Rate
1.48
DSCR
$4,288
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $3,595 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$3,595
Mortgage P&I
42%
$1,799
Property Taxes
5%
$206
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472