Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $95,070 initial cash invested.
5.38%
Cash On Cash
8.08%
Cap Rate
1.32
DSCR
$4,210
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $3,784 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,210
Total Expenses
$3,784
Mortgage P&I
45%
$1,876
Property Taxes
8%
$322
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463