Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $96,708 initial cash invested.
7.56%
Cash On Cash
8.55%
Cap Rate
1.41
DSCR
$4,178
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $3,569 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$3,569
Mortgage P&I
45%
$1,896
Property Taxes
3%
$113
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460