Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.69% first-year return on $95,889 initial cash invested.
2.69%
Cash On Cash
7.6%
Cap Rate
1.19
DSCR
$4,064
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,849 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,849
Mortgage P&I
49%
$1,972
Property Taxes
9%
$363
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447