Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3% first-year return on $95,238 initial cash invested.
3%
Cash On Cash
7.13%
Cap Rate
1.21
DSCR
$3,558
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,320 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,320
Mortgage P&I
51%
$1,804
Property Taxes
4%
$146
Home Insurance
4%
$131
HOA
1%
$30
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391