Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.86% first-year return on $96,771 initial cash invested.
4.86%
Cash On Cash
7.65%
Cap Rate
1.3
DSCR
$3,842
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,450 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,771
Downpayment
20%
$75,020
Closing costs
1%
$3,751
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,450
Mortgage P&I
48%
$1,844
Property Taxes
4%
$163
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423