Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.05% first-year return on $97,674 initial cash invested.
8.05%
Cash On Cash
8.67%
Cap Rate
1.45
DSCR
$4,833
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $4,178 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$4,178
Mortgage P&I
39%
$1,894
Property Taxes
10%
$506
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532