Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $96,750 initial cash invested.
0.12%
Cash On Cash
6.75%
Cap Rate
1.08
DSCR
$3,852
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $3,842 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,852
Total Expenses
$3,842
Mortgage P&I
51%
$1,946
Property Taxes
12%
$455
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424