Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.92% first-year return on $95,658 initial cash invested.
8.92%
Cash On Cash
8.99%
Cap Rate
1.48
DSCR
$4,630
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $3,919 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,658
Downpayment
20%
$73,960
Closing costs
1%
$3,698
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$3,919
Mortgage P&I
41%
$1,875
Property Taxes
7%
$334
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509