Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $93,663 initial cash invested.
0.67%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$3,302
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $3,250 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,663
Downpayment
20%
$72,060
Closing costs
1%
$3,603
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,250
Mortgage P&I
55%
$1,815
Property Taxes
6%
$183
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363