Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $94,314 initial cash invested.
0.33%
Cash On Cash
6.42%
Cap Rate
1.09
DSCR
$3,182
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,156 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,156
Mortgage P&I
56%
$1,791
Property Taxes
4%
$112
Home Insurance
4%
$129
HOA
1%
$43
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350