Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $96,393 initial cash invested.
0.29%
Cash On Cash
6.69%
Cap Rate
1.09
DSCR
$3,718
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $3,695 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$3,695
Mortgage P&I
51%
$1,909
Property Taxes
10%
$390
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409