Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.68% first-year return on $92,970 initial cash invested.
2.68%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$4,143
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $3,935 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$3,935
Mortgage P&I
43%
$1,794
Property Taxes
15%
$606
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456