Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $97,233 initial cash invested.
1.26%
Cash On Cash
7.34%
Cap Rate
1.13
DSCR
$4,065
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $3,963 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,233
Downpayment
20%
$75,460
Closing costs
1%
$3,773
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$3,963
Mortgage P&I
50%
$2,043
Property Taxes
10%
$397
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447