Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $96,582 initial cash invested.
2.87%
Cash On Cash
7.12%
Cap Rate
1.21
DSCR
$4,053
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $3,822 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$3,822
Mortgage P&I
45%
$1,828
Property Taxes
12%
$483
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446