Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.59% first-year return on $95,805 initial cash invested.
7.59%
Cash On Cash
8.91%
Cap Rate
1.4
DSCR
$4,323
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $3,717 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$3,717
Mortgage P&I
46%
$1,972
Property Taxes
3%
$143
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476