Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $95,679 initial cash invested.
4.46%
Cash On Cash
7.57%
Cap Rate
1.28
DSCR
$3,729
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,373
Mortgage P&I
49%
$1,828
Property Taxes
4%
$148
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410