Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.17% first-year return on $96,477 initial cash invested.
8.17%
Cash On Cash
8.96%
Cap Rate
1.45
DSCR
$5,094
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $4,437 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$4,437
Mortgage P&I
38%
$1,930
Property Taxes
13%
$642
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560