Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $96,309 initial cash invested.
2.33%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$3,444
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $3,257 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,257
Mortgage P&I
54%
$1,865
Property Taxes
3%
$93
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379