Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $95,721 initial cash invested.
1.72%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$3,933
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $3,796 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$3,796
Mortgage P&I
47%
$1,847
Property Taxes
12%
$479
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433