Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $97,443 initial cash invested.
0.47%
Cash On Cash
6.97%
Cap Rate
1.09
DSCR
$3,540
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,502 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,443
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,502
Mortgage P&I
57%
$2,016
Property Taxes
5%
$170
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389