Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.41% first-year return on $95,700 initial cash invested.
12.41%
Cash On Cash
10.02%
Cap Rate
1.62
DSCR
$4,950
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $3,960 expenses = $990 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,950
Total Expenses
$3,960
Mortgage P&I
38%
$1,901
Property Taxes
4%
$214
Home Insurance
3%
$130
HOA
1%
$33
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544