Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $95,322 initial cash invested.
3.37%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$3,752
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $3,484 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,484
Mortgage P&I
49%
$1,838
Property Taxes
6%
$242
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413