Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $95,952 initial cash invested.
1.71%
Cash On Cash
6.98%
Cap Rate
1.14
DSCR
$3,304
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,167 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,167
Mortgage P&I
57%
$1,889
Property Taxes
5%
$154
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363