Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $99,060 initial cash invested.
1.99%
Cash On Cash
6.97%
Cap Rate
1.17
DSCR
$3,939
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $3,775 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$3,775
Mortgage P&I
49%
$1,919
Property Taxes
10%
$380
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433