Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $96,477 initial cash invested.
2.74%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$3,555
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $3,335 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$3,335
Mortgage P&I
54%
$1,914
Property Taxes
3%
$90
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391