Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $96,792 initial cash invested.
4.6%
Cash On Cash
7.73%
Cap Rate
1.28
DSCR
$3,884
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,513 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,792
Downpayment
20%
$75,040
Closing costs
1%
$3,752
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,513
Mortgage P&I
49%
$1,892
Property Taxes
4%
$166
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427