Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.21% first-year return on $95,469 initial cash invested.
7.21%
Cash On Cash
8.32%
Cap Rate
1.43
DSCR
$4,743
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $4,169 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$4,169
Mortgage P&I
38%
$1,793
Property Taxes
13%
$623
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522