Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $95,742 initial cash invested.
1.98%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$4,068
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $3,910 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$3,910
Mortgage P&I
46%
$1,853
Property Taxes
13%
$543
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447