Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $96,748 initial cash invested.
5.72%
Cash On Cash
8.18%
Cap Rate
1.34
DSCR
$4,694
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $4,233 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,748
Downpayment
20%
$74,998
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$4,233
Mortgage P&I
41%
$1,908
Property Taxes
5%
$254
Home Insurance
3%
$131
HOA
7%
$344
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516