Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.94% first-year return on $98,913 initial cash invested.
4.94%
Cash On Cash
7.9%
Cap Rate
1.29
DSCR
$4,170
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $3,763 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$3,763
Mortgage P&I
47%
$1,961
Property Taxes
5%
$215
Home Insurance
3%
$136
HOA
1%
$33
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459