Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $98,304 initial cash invested.
4.15%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$3,778
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $3,438 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$3,438
Mortgage P&I
50%
$1,884
Property Taxes
2%
$72
Home Insurance
4%
$140
HOA
2%
$58
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416