Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.7% first-year return on $98,052 initial cash invested.
7.7%
Cash On Cash
8.41%
Cap Rate
1.43
DSCR
$4,288
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $3,659 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$3,659
Mortgage P&I
44%
$1,872
Property Taxes
4%
$152
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472