Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $97,548 initial cash invested.
7.45%
Cash On Cash
8.62%
Cap Rate
1.4
DSCR
$4,236
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $3,630 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$3,630
Mortgage P&I
46%
$1,946
Property Taxes
2%
$105
Home Insurance
3%
$138
HOA
0%
$2
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466