Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $95,679 initial cash invested.
4.8%
Cash On Cash
7.97%
Cap Rate
1.29
DSCR
$4,232
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $3,849 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,232
Total Expenses
$3,849
Mortgage P&I
45%
$1,906
Property Taxes
9%
$374
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466