Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $96,666 initial cash invested.
0.99%
Cash On Cash
6.76%
Cap Rate
1.12
DSCR
$3,750
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $3,670 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$3,670
Mortgage P&I
50%
$1,881
Property Taxes
10%
$361
Home Insurance
4%
$135
HOA
1%
$19
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412