Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.93% first-year return on $96,288 initial cash invested.
2.93%
Cash On Cash
7.38%
Cap Rate
1.21
DSCR
$4,185
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $3,950 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$3,950
Mortgage P&I
45%
$1,890
Property Taxes
11%
$473
Home Insurance
3%
$142
HOA
1%
$23
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460