Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $98,703 initial cash invested.
3.64%
Cash On Cash
7.45%
Cap Rate
1.25
DSCR
$4,310
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $4,011 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,703
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$4,011
Mortgage P&I
44%
$1,914
Property Taxes
11%
$493
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474