Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $95,574 initial cash invested.
0.84%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$3,636
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,569 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,574
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$3,569
Mortgage P&I
51%
$1,860
Property Taxes
9%
$341
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400