Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $97,359 initial cash invested.
4.75%
Cash On Cash
8.14%
Cap Rate
1.28
DSCR
$4,368
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $3,983 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,359
Downpayment
20%
$75,580
Closing costs
1%
$3,779
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$3,983
Mortgage P&I
46%
$2,003
Property Taxes
7%
$320
Home Insurance
3%
$133
HOA
1%
$42
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480