Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.78% first-year return on $96,057 initial cash invested.
6.78%
Cash On Cash
8.22%
Cap Rate
1.38
DSCR
$3,942
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $3,399 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$3,399
Mortgage P&I
47%
$1,845
Property Taxes
0%
$18
Home Insurance
3%
$136
HOA
2%
$59
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434