Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $99,144 initial cash invested.
0.46%
Cash On Cash
6.76%
Cap Rate
1.09
DSCR
$3,723
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $3,685 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$3,685
Mortgage P&I
53%
$1,990
Property Taxes
7%
$245
Home Insurance
4%
$136
HOA
1%
$47
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410