Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.92% first-year return on $96,750 initial cash invested.
9.92%
Cash On Cash
9.48%
Cap Rate
1.53
DSCR
$5,784
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,784 income − $4,984 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$4,984
Mortgage P&I
33%
$1,932
Property Taxes
17%
$955
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636