Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.79% first-year return on $96,183 initial cash invested.
6.79%
Cash On Cash
8.8%
Cap Rate
1.37
DSCR
$4,846
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $4,302 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,846
Total Expenses
$4,302
Mortgage P&I
41%
$1,991
Property Taxes
11%
$532
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533