Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $96,141 initial cash invested.
0.52%
Cash On Cash
7.11%
Cap Rate
1.09
DSCR
$3,504
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,462 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,141
Downpayment
20%
$74,420
Closing costs
1%
$3,721
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,462
Mortgage P&I
58%
$2,023
Property Taxes
3%
$116
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385