Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $98,136 initial cash invested.
3.68%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$4,329
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $4,028 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,136
Downpayment
20%
$76,320
Closing costs
1%
$3,816
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$4,028
Mortgage P&I
44%
$1,917
Property Taxes
12%
$502
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476