Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $97,149 initial cash invested.
8.54%
Cash On Cash
8.75%
Cap Rate
1.47
DSCR
$4,740
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,049 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,149
Downpayment
20%
$75,380
Closing costs
1%
$3,769
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$4,049
Mortgage P&I
39%
$1,868
Property Taxes
9%
$437
Home Insurance
3%
$132
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521