Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.33% first-year return on $97,527 initial cash invested.
5.33%
Cash On Cash
8.3%
Cap Rate
1.3
DSCR
$4,383
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $3,950 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$3,950
Mortgage P&I
46%
$2,011
Property Taxes
3%
$130
Home Insurance
3%
$136
HOA
4%
$184
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482