Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $94,083 initial cash invested.
1.8%
Cash On Cash
7.18%
Cap Rate
1.15
DSCR
$3,573
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $3,432 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,083
Downpayment
20%
$72,460
Closing costs
1%
$3,623
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,432
Mortgage P&I
53%
$1,883
Property Taxes
5%
$171
Home Insurance
4%
$128
HOA
1%
$35
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393