Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $98,304 initial cash invested.
8.87%
Cash On Cash
9.11%
Cap Rate
1.47
DSCR
$5,074
Rent
$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $4,347 expenses = $727 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$4,347
Mortgage P&I
39%
$1,972
Property Taxes
10%
$514
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558