Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $93,390 initial cash invested.
0.8%
Cash On Cash
6.53%
Cap Rate
1.11
DSCR
$3,166
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,104 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,104
Mortgage P&I
56%
$1,766
Property Taxes
4%
$135
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348