Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $97,485 initial cash invested.
3.61%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$3,768
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,475 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,475
Mortgage P&I
50%
$1,887
Property Taxes
5%
$178
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414