Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.41% first-year return on $95,469 initial cash invested.
2.41%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$3,699
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $3,507 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$3,507
Mortgage P&I
50%
$1,860
Property Taxes
5%
$168
Home Insurance
4%
$131
HOA
2%
$90
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407