Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $98,073 initial cash invested.
3.7%
Cash On Cash
7.45%
Cap Rate
1.25
DSCR
$4,353
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $4,051 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$4,051
Mortgage P&I
43%
$1,891
Property Taxes
13%
$584
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479