Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $96,309 initial cash invested.
6.99%
Cash On Cash
8.34%
Cap Rate
1.4
DSCR
$4,394
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $3,833 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$3,833
Mortgage P&I
42%
$1,854
Property Taxes
8%
$354
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483