Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $96,330 initial cash invested.
1.17%
Cash On Cash
6.8%
Cap Rate
1.14
DSCR
$4,023
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,929 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,929
Mortgage P&I
46%
$1,858
Property Taxes
14%
$566
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443