Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $95,700 initial cash invested.
1.25%
Cash On Cash
7.6%
Cap Rate
1.14
DSCR
$4,515
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $4,415 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,515
Total Expenses
$4,415
Mortgage P&I
46%
$2,062
Property Taxes
15%
$687
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497