Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $98,829 initial cash invested.
6.51%
Cash On Cash
8.18%
Cap Rate
1.37
DSCR
$4,200
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $3,664 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$3,664
Mortgage P&I
46%
$1,921
Property Taxes
5%
$202
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462