Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $95,490 initial cash invested.
0.48%
Cash On Cash
7.08%
Cap Rate
1.1
DSCR
$4,076
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $4,038 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$4,038
Mortgage P&I
48%
$1,975
Property Taxes
13%
$549
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448