Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $95,070 initial cash invested.
1.86%
Cash On Cash
7.24%
Cap Rate
1.15
DSCR
$3,582
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,435 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,435
Mortgage P&I
54%
$1,923
Property Taxes
4%
$156
Home Insurance
4%
$133
HOA
0%
$6
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394