Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.47% first-year return on $98,913 initial cash invested.
7.47%
Cash On Cash
8.49%
Cap Rate
1.42
DSCR
$4,918
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $4,302 expenses = $616 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$4,302
Mortgage P&I
39%
$1,913
Property Taxes
12%
$594
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541