Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $97,086 initial cash invested.
5.83%
Cash On Cash
8.14%
Cap Rate
1.35
DSCR
$4,786
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $4,314 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,086
Downpayment
20%
$75,320
Closing costs
1%
$3,766
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$4,314
Mortgage P&I
40%
$1,893
Property Taxes
14%
$660
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526