Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $95,931 initial cash invested.
8.56%
Cash On Cash
8.61%
Cap Rate
1.48
DSCR
$4,530
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $3,846 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$3,846
Mortgage P&I
40%
$1,799
Property Taxes
8%
$376
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498