Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $98,073 initial cash invested.
3.98%
Cash On Cash
7.53%
Cap Rate
1.25
DSCR
$3,728
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $3,403 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$3,403
Mortgage P&I
51%
$1,918
Property Taxes
2%
$78
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410