Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.95% first-year return on $95,700 initial cash invested.
10.95%
Cash On Cash
9.57%
Cap Rate
1.56
DSCR
$4,694
Rent
$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $3,821 expenses = $873 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
$4,694
Total Expenses
$3,821
Mortgage P&I
40%
$1,891
Property Taxes
4%
$204
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516