Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $97,401 initial cash invested.
0.11%
Cash On Cash
6.78%
Cap Rate
1.08
DSCR
$3,722
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,713 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,713
Mortgage P&I
53%
$1,977
Property Taxes
9%
$335
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409