Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.85% first-year return on $94,251 initial cash invested.
9.85%
Cash On Cash
9.15%
Cap Rate
1.53
DSCR
$4,594
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $3,820 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,594
Total Expenses
$3,820
Mortgage P&I
39%
$1,812
Property Taxes
7%
$325
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505