Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.73% first-year return on $97,695 initial cash invested.
1.73%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$3,938
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $3,797 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$3,797
Mortgage P&I
49%
$1,932
Property Taxes
10%
$387
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433