Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.83% first-year return on $97,653 initial cash invested.
9.83%
Cash On Cash
9.16%
Cap Rate
1.51
DSCR
$4,401
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $3,601 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$3,601
Mortgage P&I
44%
$1,918
Property Taxes
1%
$53
Home Insurance
2%
$103
HOA
1%
$31
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484