Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.24% first-year return on $79,801 initial cash invested.
6.24%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$4,506
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $4,091 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,801
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,506
Total Expenses
$4,091
Mortgage P&I
43%
$1,929
Property Taxes
12%
$535
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496