Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $94,041 initial cash invested.
1.65%
Cash On Cash
6.87%
Cap Rate
1.16
DSCR
$3,909
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $3,780 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,041
Downpayment
20%
$72,420
Closing costs
1%
$3,621
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$3,780
Mortgage P&I
46%
$1,788
Property Taxes
14%
$538
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430