Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $98,955 initial cash invested.
5.43%
Cash On Cash
8.03%
Cap Rate
1.32
DSCR
$4,424
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,424 income − $3,976 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$3,976
Mortgage P&I
44%
$1,954
Property Taxes
9%
$382
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487