Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $95,406 initial cash invested.
0.64%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$4,018
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $3,967 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$3,967
Mortgage P&I
45%
$1,807
Property Taxes
16%
$662
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442