Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $96,372 initial cash invested.
5.81%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$4,570
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $4,103 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$4,103
Mortgage P&I
40%
$1,836
Property Taxes
13%
$581
Home Insurance
3%
$132
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503