Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $98,283 initial cash invested.
2.8%
Cash On Cash
7.36%
Cap Rate
1.2
DSCR
$3,974
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $3,745 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$3,745
Mortgage P&I
49%
$1,958
Property Taxes
8%
$300
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437