Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $95,679 initial cash invested.
0.05%
Cash On Cash
6.51%
Cap Rate
1.09
DSCR
$4,038
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $4,034 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$4,034
Mortgage P&I
46%
$1,841
Property Taxes
17%
$689
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444