Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $95,217 initial cash invested.
0.63%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$3,592
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,542 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,542
Mortgage P&I
51%
$1,822
Property Taxes
10%
$369
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395