Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.26% first-year return on $95,700 initial cash invested.
11.26%
Cash On Cash
9.43%
Cap Rate
1.59
DSCR
$4,624
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $3,726 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,624
Total Expenses
$3,726
Mortgage P&I
39%
$1,825
Property Taxes
4%
$188
Home Insurance
3%
$130
HOA
0%
$10
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509