Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $96,876 initial cash invested.
0.52%
Cash On Cash
7.04%
Cap Rate
1.11
DSCR
$4,287
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,245 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,876
Downpayment
20%
$75,120
Closing costs
1%
$3,756
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$4,245
Mortgage P&I
46%
$1,990
Property Taxes
16%
$665
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472