Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.21% first-year return on $96,729 initial cash invested.
4.21%
Cash On Cash
7.66%
Cap Rate
1.26
DSCR
$3,705
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $3,366 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$3,366
Mortgage P&I
51%
$1,907
Property Taxes
2%
$68
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408