Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.19% first-year return on $97,380 initial cash invested.
9.19%
Cash On Cash
9.27%
Cap Rate
1.49
DSCR
$5,464
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,464 income − $4,718 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,464
Total Expenses
$4,718
Mortgage P&I
36%
$1,954
Property Taxes
14%
$770
Home Insurance
2%
$135
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601