Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $99,501 initial cash invested.
2.07%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$4,233
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $4,061 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,061
Mortgage P&I
46%
$1,941
Property Taxes
9%
$364
Home Insurance
3%
$131
HOA
4%
$186
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466