Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.28% first-year return on $96,729 initial cash invested.
4.28%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$3,634
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,289 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,289
Mortgage P&I
52%
$1,872
Property Taxes
1%
$51
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400