Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $98,850 initial cash invested.
1.38%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,358
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,358
Total Expenses
$3,244
Mortgage P&I
56%
$1,879
Property Taxes
3%
$89
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369