Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.96% first-year return on $96,183 initial cash invested.
2.96%
Cash On Cash
7.31%
Cap Rate
1.21
DSCR
$3,884
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,647 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,647
Mortgage P&I
48%
$1,875
Property Taxes
8%
$324
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427