Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $95,259 initial cash invested.
2.39%
Cash On Cash
7.17%
Cap Rate
1.18
DSCR
$3,560
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $3,370 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$3,370
Mortgage P&I
52%
$1,867
Property Taxes
4%
$146
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392