Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $96,246 initial cash invested.
0.61%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$3,358
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,309 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,309
Mortgage P&I
55%
$1,863
Property Taxes
5%
$169
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369