Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.31% first-year return on $93,598 initial cash invested.
0.31%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$3,228
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,204 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,598
Downpayment
20%
$71,998
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,204
Mortgage P&I
55%
$1,775
Property Taxes
6%
$206
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355