Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $91,674 initial cash invested.
0.14%
Cash On Cash
6.73%
Cap Rate
1.08
DSCR
$3,741
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $3,730 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,741
Total Expenses
$3,730
Mortgage P&I
53%
$1,967
Property Taxes
10%
$357
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412