Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $98,829 initial cash invested.
1.95%
Cash On Cash
6.86%
Cap Rate
1.17
DSCR
$4,124
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $3,963 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$3,963
Mortgage P&I
45%
$1,873
Property Taxes
13%
$554
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454