Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $94,104 initial cash invested.
0.66%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$3,516
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,464 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,464
Mortgage P&I
51%
$1,785
Property Taxes
10%
$355
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387