Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $97,464 initial cash invested.
3.63%
Cash On Cash
7.92%
Cap Rate
1.22
DSCR
$3,990
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $3,695 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$3,695
Mortgage P&I
51%
$2,044
Property Taxes
5%
$218
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439