Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $95,007 initial cash invested.
2.91%
Cash On Cash
7.32%
Cap Rate
1.21
DSCR
$3,918
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $3,688 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$3,688
Mortgage P&I
47%
$1,849
Property Taxes
10%
$378
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431