Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $97,926 initial cash invested.
5.01%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$3,939
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $3,530 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,926
Downpayment
20%
$76,120
Closing costs
1%
$3,806
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$3,530
Mortgage P&I
49%
$1,949
Property Taxes
3%
$106
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433