Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $95,700 initial cash invested.
5.66%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$4,113
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,113 income − $3,662 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,113
Total Expenses
$3,662
Mortgage P&I
46%
$1,886
Property Taxes
6%
$245
Home Insurance
3%
$132
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$452