Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $96,015 initial cash invested.
6.22%
Cash On Cash
8.28%
Cap Rate
1.34
DSCR
$3,981
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $3,483 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$3,483
Mortgage P&I
48%
$1,907
Property Taxes
2%
$83
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438