Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $97,212 initial cash invested.
5.38%
Cash On Cash
8.13%
Cap Rate
1.31
DSCR
$4,101
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $3,665 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$3,665
Mortgage P&I
48%
$1,957
Property Taxes
4%
$178
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451