Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $94,650 initial cash invested.
0.22%
Cash On Cash
6.78%
Cap Rate
1.08
DSCR
$3,354
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,337 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,337
Mortgage P&I
57%
$1,912
Property Taxes
5%
$157
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369