Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $97,653 initial cash invested.
2.11%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$4,148
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $3,976 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$3,976
Mortgage P&I
44%
$1,837
Property Taxes
14%
$594
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456