Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $97,254 initial cash invested.
0.79%
Cash On Cash
6.59%
Cap Rate
1.12
DSCR
$3,756
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $3,692 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$3,692
Mortgage P&I
49%
$1,859
Property Taxes
12%
$434
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413