Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $98,430 initial cash invested.
3.69%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$4,036
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,733 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,733
Mortgage P&I
47%
$1,895
Property Taxes
7%
$291
Home Insurance
3%
$136
HOA
1%
$40
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444