Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $95,091 initial cash invested.
2.04%
Cash On Cash
7.03%
Cap Rate
1.17
DSCR
$3,765
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $3,603 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$3,603
Mortgage P&I
49%
$1,839
Property Taxes
9%
$350
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414