Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $97,632 initial cash invested.
4.3%
Cash On Cash
8.25%
Cap Rate
1.26
DSCR
$4,683
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $4,333 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,632
Downpayment
20%
$75,840
Closing costs
1%
$3,792
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$4,333
Mortgage P&I
44%
$2,069
Property Taxes
11%
$499
Home Insurance
3%
$133
HOA
1%
$41
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515