Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.2% first-year return on $97,109 initial cash invested.
6.2%
Cash On Cash
8.46%
Cap Rate
1.33
DSCR
$4,029
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $3,527 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,109
Downpayment
20%
$75,342
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$3,527
Mortgage P&I
49%
$1,994
Property Taxes
0%
$1
Home Insurance
3%
$132
HOA
1%
$31
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443