Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $96,792 initial cash invested.
4.48%
Cash On Cash
7.64%
Cap Rate
1.27
DSCR
$3,795
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,434 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,792
Downpayment
20%
$75,040
Closing costs
1%
$3,752
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$3,434
Mortgage P&I
49%
$1,877
Property Taxes
3%
$99
Home Insurance
4%
$135
HOA
1%
$33
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417