Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $95,595 initial cash invested.
1.26%
Cash On Cash
6.73%
Cap Rate
1.15
DSCR
$4,179
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,595
Downpayment
20%
$73,900
Closing costs
1%
$3,695
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$4,079
Mortgage P&I
43%
$1,806
Property Taxes
17%
$724
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460