Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $96,750 initial cash invested.
0.97%
Cash On Cash
7.47%
Cap Rate
1.11
DSCR
$3,988
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $3,910 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,988
Total Expenses
$3,910
Mortgage P&I
53%
$2,096
Property Taxes
8%
$325
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439