Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $95,742 initial cash invested.
2.58%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$4,154
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $3,948 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$3,948
Mortgage P&I
45%
$1,853
Property Taxes
14%
$561
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457