Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $93,768 initial cash invested.
1.25%
Cash On Cash
6.94%
Cap Rate
1.13
DSCR
$3,498
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $3,400 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,768
Downpayment
20%
$72,160
Closing costs
1%
$3,608
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$3,400
Mortgage P&I
53%
$1,848
Property Taxes
7%
$234
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385