Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $96,435 initial cash invested.
1.57%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$3,519
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,393 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,393
Mortgage P&I
54%
$1,886
Property Taxes
5%
$174
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387