Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $95,679 initial cash invested.
1.57%
Cash On Cash
6.96%
Cap Rate
1.15
DSCR
$3,915
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $3,790 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,915
Total Expenses
$3,790
Mortgage P&I
48%
$1,864
Property Taxes
12%
$464
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431