Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $97,212 initial cash invested.
2.73%
Cash On Cash
7.06%
Cap Rate
1.2
DSCR
$3,777
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,556 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,556
Mortgage P&I
49%
$1,848
Property Taxes
8%
$292
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415