Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.55% first-year return on $93,180 initial cash invested.
2.55%
Cash On Cash
7.05%
Cap Rate
1.19
DSCR
$3,476
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $3,278 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$3,278
Mortgage P&I
51%
$1,766
Property Taxes
6%
$206
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382