Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $96,960 initial cash invested.
2.08%
Cash On Cash
7.2%
Cap Rate
1.17
DSCR
$3,984
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $3,816 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,816
Mortgage P&I
48%
$1,930
Property Taxes
10%
$394
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438