Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $96,750 initial cash invested.
6.85%
Cash On Cash
8.26%
Cap Rate
1.4
DSCR
$4,706
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$4,154
Mortgage P&I
39%
$1,840
Property Taxes
12%
$581
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518