Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.82% first-year return on $97,086 initial cash invested.
6.82%
Cash On Cash
8.86%
Cap Rate
1.36
DSCR
$4,653
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $4,101 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,086
Downpayment
20%
$75,320
Closing costs
1%
$3,766
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$4,101
Mortgage P&I
44%
$2,044
Property Taxes
7%
$325
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512