Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $98,829 initial cash invested.
1.52%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$3,712
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $3,587 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,712
Total Expenses
$3,587
Mortgage P&I
52%
$1,925
Property Taxes
7%
$264
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408