Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $93,495 initial cash invested.
0.05%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$3,333
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,329 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,495
Downpayment
20%
$71,900
Closing costs
1%
$3,595
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,329
Mortgage P&I
54%
$1,803
Property Taxes
8%
$264
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367