Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.76% first-year return on $95,658 initial cash invested.
6.76%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$4,274
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $3,735 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,658
Downpayment
20%
$73,960
Closing costs
1%
$3,698
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$3,735
Mortgage P&I
43%
$1,834
Property Taxes
7%
$317
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470