Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $94,650 initial cash invested.
1.51%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$3,818
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $3,699 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$3,699
Mortgage P&I
47%
$1,802
Property Taxes
4%
$145
Home Insurance
3%
$128
HOA
9%
$325
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420