Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.94% first-year return on $96,309 initial cash invested.
6.94%
Cash On Cash
8.38%
Cap Rate
1.4
DSCR
$4,671
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $4,114 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$4,114
Mortgage P&I
40%
$1,859
Property Taxes
11%
$526
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514