Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $96,750 initial cash invested.
8.6%
Cash On Cash
9.05%
Cap Rate
1.45
DSCR
$4,704
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $4,011 expenses = $693 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$4,011
Mortgage P&I
41%
$1,948
Property Taxes
7%
$334
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517