Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $95,343 initial cash invested.
0.08%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$3,444
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $3,438 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,444
Total Expenses
$3,438
Mortgage P&I
55%
$1,879
Property Taxes
7%
$255
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379