Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.72% first-year return on $94,860 initial cash invested.
0.72%
Cash On Cash
6.71%
Cap Rate
1.1
DSCR
$3,202
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $3,145 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,145
Mortgage P&I
58%
$1,861
Property Taxes
2%
$64
Home Insurance
4%
$132
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352