Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $95,868 initial cash invested.
3.37%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$4,263
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $3,994 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$3,994
Mortgage P&I
45%
$1,899
Property Taxes
12%
$522
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469