Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $93,390 initial cash invested.
6.72%
Cash On Cash
8.3%
Cap Rate
1.38
DSCR
$4,166
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,643 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,643
Mortgage P&I
43%
$1,794
Property Taxes
7%
$306
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458