Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $97,695 initial cash invested.
0.74%
Cash On Cash
6.98%
Cap Rate
1.11
DSCR
$3,782
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,722 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,722
Mortgage P&I
53%
$1,998
Property Taxes
8%
$306
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416