Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.94% first-year return on $96,750 initial cash invested.
4.94%
Cash On Cash
8.11%
Cap Rate
1.31
DSCR
$4,998
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $4,600 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$4,600
Mortgage P&I
39%
$1,937
Property Taxes
17%
$832
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550