Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $98,178 initial cash invested.
0.93%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$3,483
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $3,407 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$3,407
Mortgage P&I
54%
$1,897
Property Taxes
4%
$153
Home Insurance
4%
$136
HOA
1%
$38
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383