Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $97,653 initial cash invested.
1.86%
Cash On Cash
6.94%
Cap Rate
1.15
DSCR
$3,537
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,386 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$3,386
Mortgage P&I
54%
$1,903
Property Taxes
4%
$147
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389