Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.79% first-year return on $95,616 initial cash invested.
1.79%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$3,800
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,657 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,657
Mortgage P&I
49%
$1,844
Property Taxes
10%
$380
Home Insurance
3%
$131
HOA
0%
$10
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418