Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $91,485 initial cash invested.
3.57%
Cash On Cash
7.47%
Cap Rate
1.23
DSCR
$4,242
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $3,970 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,242
Total Expenses
$3,970
Mortgage P&I
45%
$1,914
Property Taxes
11%
$481
Home Insurance
3%
$132
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467