Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.24% first-year return on $96,519 initial cash invested.
1.24%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$3,681
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $3,581 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$3,581
Mortgage P&I
51%
$1,862
Property Taxes
9%
$328
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405