Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.93% first-year return on $97,716 initial cash invested.
7.93%
Cash On Cash
8.59%
Cap Rate
1.45
DSCR
$4,764
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $4,118 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,118
Mortgage P&I
39%
$1,880
Property Taxes
10%
$484
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524