Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.84% first-year return on $96,750 initial cash invested.
9.84%
Cash On Cash
9.28%
Cap Rate
1.52
DSCR
$4,934
Rent
$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $4,141 expenses = $793 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$4,141
Mortgage P&I
39%
$1,910
Property Taxes
9%
$420
Home Insurance
3%
$134
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543