Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.97% first-year return on $97,989 initial cash invested.
6.97%
Cash On Cash
8.5%
Cap Rate
1.39
DSCR
$4,574
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $4,005 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$4,005
Mortgage P&I
43%
$1,945
Property Taxes
8%
$370
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503