Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $96,456 initial cash invested.
0.06%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$3,580
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $3,575 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$3,575
Mortgage P&I
52%
$1,872
Property Taxes
10%
$353
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394