Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $97,800 initial cash invested.
1.15%
Cash On Cash
6.89%
Cap Rate
1.12
DSCR
$3,624
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,530 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,624
Total Expenses
$3,530
Mortgage P&I
54%
$1,942
Property Taxes
5%
$194
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399