Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $96,645 initial cash invested.
1.08%
Cash On Cash
7.16%
Cap Rate
1.12
DSCR
$3,880
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,793 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,645
Downpayment
20%
$74,900
Closing costs
1%
$3,745
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$3,793
Mortgage P&I
51%
$1,994
Property Taxes
9%
$349
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427