Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $97,947 initial cash invested.
1.72%
Cash On Cash
7.11%
Cap Rate
1.15
DSCR
$3,998
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $3,858 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,947
Downpayment
20%
$76,140
Closing costs
1%
$3,807
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$3,858
Mortgage P&I
49%
$1,955
Property Taxes
10%
$410
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440