Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.61% first-year return on $95,133 initial cash invested.
5.61%
Cash On Cash
8.42%
Cap Rate
1.32
DSCR
$4,557
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $4,112 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$4,112
Mortgage P&I
43%
$1,950
Property Taxes
11%
$484
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501