Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $95,637 initial cash invested.
1.82%
Cash On Cash
7.09%
Cap Rate
1.15
DSCR
$3,640
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,495 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,495
Mortgage P&I
52%
$1,893
Property Taxes
6%
$234
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400