Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $95,280 initial cash invested.
1.12%
Cash On Cash
6.96%
Cap Rate
1.12
DSCR
$3,592
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,503 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,503
Mortgage P&I
53%
$1,900
Property Taxes
7%
$250
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395