Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.48% first-year return on $99,039 initial cash invested.
9.48%
Cash On Cash
9.04%
Cap Rate
1.51
DSCR
$4,874
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $4,092 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$4,092
Mortgage P&I
40%
$1,929
Property Taxes
8%
$370
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536