Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $95,721 initial cash invested.
1.72%
Cash On Cash
7.35%
Cap Rate
1.14
DSCR
$3,628
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $3,491 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$3,491
Mortgage P&I
55%
$1,985
Property Taxes
4%
$151
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399