Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.76% first-year return on $95,616 initial cash invested.
11.76%
Cash On Cash
9.61%
Cap Rate
1.62
DSCR
$4,842
Rent
$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $3,905 expenses = $937 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$3,905
Mortgage P&I
38%
$1,829
Property Taxes
6%
$293
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533