Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.02% first-year return on $99,207 initial cash invested.
2.02%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$3,558
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,391 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,391
Mortgage P&I
56%
$1,976
Property Taxes
2%
$68
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391