Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $96,834 initial cash invested.
2.52%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$3,822
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $3,619 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$3,619
Mortgage P&I
50%
$1,898
Property Taxes
7%
$269
Home Insurance
4%
$144
HOA
0%
$8
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420