Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.05% first-year return on $97,401 initial cash invested.
6.05%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$4,064
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,573 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,573
Mortgage P&I
46%
$1,865
Property Taxes
4%
$176
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447