Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $95,070 initial cash invested.
4.57%
Cash On Cash
7.79%
Cap Rate
1.29
DSCR
$4,407
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $4,045 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$4,045
Mortgage P&I
42%
$1,845
Property Taxes
13%
$571
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485