Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.35% first-year return on $97,674 initial cash invested.
9.35%
Cash On Cash
9.33%
Cap Rate
1.49
DSCR
$5,079
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $4,318 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$4,318
Mortgage P&I
39%
$1,985
Property Taxes
9%
$471
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559