Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $95,385 initial cash invested.
3.32%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$3,591
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $3,327 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,327
Mortgage P&I
52%
$1,851
Property Taxes
3%
$124
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395