Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.04% first-year return on $98,808 initial cash invested.
4.04%
Cash On Cash
7.61%
Cap Rate
1.25
DSCR
$3,800
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,467 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,808
Downpayment
20%
$76,960
Closing costs
1%
$3,848
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,467
Mortgage P&I
51%
$1,954
Property Taxes
2%
$81
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418