Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.68% first-year return on $97,790 initial cash invested.
7.68%
Cash On Cash
8.49%
Cap Rate
1.42
DSCR
$4,122
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $3,496 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,790
Downpayment
20%
$75,990
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$3,496
Mortgage P&I
46%
$1,896
Property Taxes
2%
$65
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453