Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $96,309 initial cash invested.
3.15%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$4,188
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $3,935 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$3,935
Mortgage P&I
46%
$1,913
Property Taxes
11%
$474
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461