Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $96,435 initial cash invested.
0.34%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$3,609
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $3,582 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$3,582
Mortgage P&I
52%
$1,871
Property Taxes
10%
$354
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397