Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $95,364 initial cash invested.
3.57%
Cash On Cash
7.25%
Cap Rate
1.24
DSCR
$3,780
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,496 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,364
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,496
Mortgage P&I
47%
$1,791
Property Taxes
8%
$290
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416