Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $94,482 initial cash invested.
0.66%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$3,216
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,164 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,482
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,164
Mortgage P&I
57%
$1,844
Property Taxes
3%
$98
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354