Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.51% first-year return on $93,201 initial cash invested.
2.51%
Cash On Cash
7.36%
Cap Rate
1.2
DSCR
$4,210
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $4,015 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$4,015
Mortgage P&I
44%
$1,832
Property Taxes
15%
$625
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463