Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $95,448 initial cash invested.
0.38%
Cash On Cash
7.17%
Cap Rate
1.08
DSCR
$3,486
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,456 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,456
Mortgage P&I
58%
$2,035
Property Taxes
2%
$64
Home Insurance
4%
$133
HOA
1%
$40
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383