Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.81% first-year return on $95,028 initial cash invested.
0.81%
Cash On Cash
6.62%
Cap Rate
1.12
DSCR
$3,614
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $3,550 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,550
Mortgage P&I
50%
$1,816
Property Taxes
10%
$372
Home Insurance
3%
$122
HOA
0%
$10
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398