Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $94,944 initial cash invested.
0.32%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$3,310
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $3,285 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,944
Downpayment
20%
$73,280
Closing costs
1%
$3,664
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$3,285
Mortgage P&I
56%
$1,840
Property Taxes
2%
$65
Home Insurance
4%
$131
HOA
4%
$125
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364