Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $98,262 initial cash invested.
1.55%
Cash On Cash
6.78%
Cap Rate
1.15
DSCR
$3,878
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $3,751 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,262
Downpayment
20%
$76,440
Closing costs
1%
$3,822
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$3,751
Mortgage P&I
48%
$1,878
Property Taxes
11%
$417
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427