Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.45% first-year return on $95,280 initial cash invested.
3.45%
Cash On Cash
7.84%
Cap Rate
1.22
DSCR
$4,124
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $3,850 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$3,850
Mortgage P&I
48%
$1,965
Property Taxes
7%
$309
Home Insurance
3%
$131
HOA
1%
$42
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454