Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $95,343 initial cash invested.
0.34%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$3,192
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,165 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,343
Downpayment
20%
$73,660
Closing costs
1%
$3,683
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,165
Mortgage P&I
57%
$1,828
Property Taxes
3%
$111
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351