Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.27% first-year return on $95,217 initial cash invested.
1.27%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$3,974
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $3,873 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,974
Total Expenses
$3,873
Mortgage P&I
47%
$1,856
Property Taxes
13%
$535
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437