Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $97,800 initial cash invested.
2.91%
Cash On Cash
7.38%
Cap Rate
1.22
DSCR
$4,552
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $4,315 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$4,315
Mortgage P&I
42%
$1,917
Property Taxes
14%
$634
Home Insurance
3%
$133
HOA
2%
$83
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501