Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.51% first-year return on $97,779 initial cash invested.
9.51%
Cash On Cash
9.03%
Cap Rate
1.5
DSCR
$4,538
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $3,763 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$3,763
Mortgage P&I
42%
$1,902
Property Taxes
4%
$184
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499