Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $98,850 initial cash invested.
1.13%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$3,610
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,517 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$3,517
Mortgage P&I
54%
$1,950
Property Taxes
6%
$206
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397