Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.51% first-year return on $98,640 initial cash invested.
5.51%
Cash On Cash
7.85%
Cap Rate
1.33
DSCR
$4,112
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $3,659 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$3,659
Mortgage P&I
46%
$1,896
Property Taxes
6%
$227
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452