Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $99,375 initial cash invested.
7.27%
Cash On Cash
8.49%
Cap Rate
1.42
DSCR
$5,138
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,138 income − $4,536 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,375
Downpayment
20%
$77,500
Closing costs
1%
$3,875
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$4,536
Mortgage P&I
38%
$1,934
Property Taxes
14%
$718
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565