Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $99,270 initial cash invested.
0.53%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$3,836
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $3,792 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$3,792
Mortgage P&I
50%
$1,916
Property Taxes
11%
$428
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422