Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $96,372 initial cash invested.
0.32%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$3,450
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,424 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,424
Mortgage P&I
54%
$1,855
Property Taxes
8%
$262
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380