Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $96,603 initial cash invested.
3.11%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$3,567
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $3,317 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,317
Mortgage P&I
53%
$1,875
Property Taxes
3%
$94
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392