Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $98,850 initial cash invested.
3.9%
Cash On Cash
7.96%
Cap Rate
1.25
DSCR
$4,791
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $4,470 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$4,470
Mortgage P&I
43%
$2,040
Property Taxes
14%
$665
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527