Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $98,493 initial cash invested.
0.87%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$3,878
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $3,807 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$3,807
Mortgage P&I
49%
$1,919
Property Taxes
11%
$437
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427