Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $97,212 initial cash invested.
2.56%
Cash On Cash
6.91%
Cap Rate
1.18
DSCR
$3,306
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,099 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,306
Total Expenses
$3,099
Mortgage P&I
55%
$1,833
Property Taxes
0%
$7
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364