Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $99,186 initial cash invested.
2.71%
Cash On Cash
7.75%
Cap Rate
1.18
DSCR
$4,077
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $3,853 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$3,853
Mortgage P&I
52%
$2,110
Property Taxes
5%
$213
Home Insurance
3%
$140
HOA
0%
$5
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448