Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $93,180 initial cash invested.
0.13%
Cash On Cash
6.42%
Cap Rate
1.08
DSCR
$3,237
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,227 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,227
Mortgage P&I
55%
$1,776
Property Taxes
7%
$218
Home Insurance
4%
$124
HOA
0%
$10
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356