Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $96,162 initial cash invested.
8.95%
Cash On Cash
9.14%
Cap Rate
1.46
DSCR
$4,464
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $3,747 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$3,747
Mortgage P&I
43%
$1,940
Property Taxes
5%
$213
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491