Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $96,666 initial cash invested.
1.92%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$3,315
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,160 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,160
Mortgage P&I
57%
$1,875
Property Taxes
1%
$24
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365