Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $95,637 initial cash invested.
1.96%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$4,172
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $4,016 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$4,016
Mortgage P&I
45%
$1,863
Property Taxes
14%
$603
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459