Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $97,989 initial cash invested.
0.45%
Cash On Cash
6.53%
Cap Rate
1.1
DSCR
$3,760
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $3,723 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,760
Total Expenses
$3,723
Mortgage P&I
50%
$1,886
Property Taxes
10%
$388
Home Insurance
4%
$140
HOA
1%
$31
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414