Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $94,629 initial cash invested.
0.42%
Cash On Cash
6.78%
Cap Rate
1.1
DSCR
$3,722
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,689 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,689
Mortgage P&I
51%
$1,881
Property Taxes
11%
$414
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409