Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $97,821 initial cash invested.
0.01%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$4,022
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $4,021 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,821
Downpayment
20%
$76,020
Closing costs
1%
$3,801
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,021
Mortgage P&I
51%
$2,062
Property Taxes
11%
$434
Home Insurance
3%
$140
HOA
0%
$17
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442