Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $96,246 initial cash invested.
4.48%
Cash On Cash
7.56%
Cap Rate
1.29
DSCR
$4,222
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $3,863 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$3,863
Mortgage P&I
43%
$1,818
Property Taxes
11%
$478
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464