Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $95,091 initial cash invested.
1.63%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$3,579
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,450 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,450
Mortgage P&I
52%
$1,871
Property Taxes
6%
$232
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394