Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $95,427 initial cash invested.
2.7%
Cash On Cash
7.34%
Cap Rate
1.21
DSCR
$4,478
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,263 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,263
Mortgage P&I
42%
$1,860
Property Taxes
16%
$728
Home Insurance
3%
$131
HOA
0%
$22
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493