Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $98,451 initial cash invested.
2.99%
Cash On Cash
7.86%
Cap Rate
1.19
DSCR
$3,798
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $3,553 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,451
Downpayment
20%
$76,620
Closing costs
1%
$3,831
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$3,553
Mortgage P&I
56%
$2,113
Property Taxes
0%
$8
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418