Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $95,700 initial cash invested.
1.17%
Cash On Cash
6.77%
Cap Rate
1.12
DSCR
$3,435
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,342 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,435
Total Expenses
$3,342
Mortgage P&I
54%
$1,857
Property Taxes
5%
$180
Home Insurance
4%
$130
HOA
0%
$8
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378