Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $96,855 initial cash invested.
6.06%
Cash On Cash
8.33%
Cap Rate
1.34
DSCR
$4,316
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $3,827 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$3,827
Mortgage P&I
45%
$1,946
Property Taxes
6%
$275
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475