Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $93,558 initial cash invested.
1.18%
Cash On Cash
6.74%
Cap Rate
1.13
DSCR
$3,560
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $3,468 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$3,468
Mortgage P&I
50%
$1,788
Property Taxes
10%
$341
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392