Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.96% first-year return on $95,700 initial cash invested.
6.96%
Cash On Cash
8.35%
Cap Rate
1.39
DSCR
$4,286
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $3,731 expenses = $555 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$3,731
Mortgage P&I
43%
$1,849
Property Taxes
7%
$296
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471