Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $97,422 initial cash invested.
4.31%
Cash On Cash
7.7%
Cap Rate
1.28
DSCR
$4,419
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $4,069 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$4,069
Mortgage P&I
43%
$1,900
Property Taxes
11%
$491
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486