Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.76% first-year return on $97,800 initial cash invested.
2.76%
Cash On Cash
7.22%
Cap Rate
1.19
DSCR
$3,582
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,357 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,357
Mortgage P&I
54%
$1,917
Property Taxes
3%
$90
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394