Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $98,346 initial cash invested.
0.67%
Cash On Cash
7.62%
Cap Rate
1.11
DSCR
$4,392
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,337 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,346
Downpayment
20%
$76,520
Closing costs
1%
$3,826
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,337
Mortgage P&I
50%
$2,197
Property Taxes
12%
$511
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483