Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $95,049 initial cash invested.
7.78%
Cash On Cash
9%
Cap Rate
1.41
DSCR
$4,623
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,623 income − $4,007 expenses = $616 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$4,007
Mortgage P&I
42%
$1,950
Property Taxes
8%
$353
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509