Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $97,989 initial cash invested.
3.6%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$3,975
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $3,681 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$3,681
Mortgage P&I
49%
$1,951
Property Taxes
8%
$300
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437