Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $97,023 initial cash invested.
3.95%
Cash On Cash
7.47%
Cap Rate
1.26
DSCR
$3,966
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $3,647 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$3,647
Mortgage P&I
47%
$1,864
Property Taxes
8%
$303
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436