Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $96,750 initial cash invested.
0.87%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$3,344
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,274 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,344
Total Expenses
$3,274
Mortgage P&I
58%
$1,933
Property Taxes
2%
$73
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368