Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $99,207 initial cash invested.
1.86%
Cash On Cash
7.62%
Cap Rate
1.15
DSCR
$4,276
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $4,122 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$4,122
Mortgage P&I
50%
$2,130
Property Taxes
10%
$408
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470