Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $95,133 initial cash invested.
1%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,964
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $3,885 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$3,885
Mortgage P&I
46%
$1,837
Property Taxes
14%
$568
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436