Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $97,170 initial cash invested.
3.09%
Cash On Cash
7.22%
Cap Rate
1.22
DSCR
$4,011
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $3,761 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$3,761
Mortgage P&I
46%
$1,859
Property Taxes
10%
$410
Home Insurance
3%
$117
HOA
0%
$13
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441