Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $98,850 initial cash invested.
6.22%
Cash On Cash
8.16%
Cap Rate
1.36
DSCR
$4,568
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $4,056 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$4,056
Mortgage P&I
42%
$1,923
Property Taxes
10%
$445
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502