Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.79% first-year return on $95,805 initial cash invested.
6.79%
Cash On Cash
8.92%
Cap Rate
1.37
DSCR
$5,205
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $4,663 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$4,663
Mortgage P&I
39%
$2,005
Property Taxes
15%
$786
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573