Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $94,965 initial cash invested.
1.18%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,692
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,599 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,599
Mortgage P&I
50%
$1,845
Property Taxes
10%
$376
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406