Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $95,028 initial cash invested.
3.01%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$3,668
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $3,430 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$3,430
Mortgage P&I
50%
$1,840
Property Taxes
6%
$215
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403