Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $97,023 initial cash invested.
3.88%
Cash On Cash
7.5%
Cap Rate
1.25
DSCR
$3,942
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $3,628 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$3,628
Mortgage P&I
48%
$1,881
Property Taxes
7%
$275
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434