Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.36% first-year return on $97,800 initial cash invested.
5.36%
Cash On Cash
8.27%
Cap Rate
1.31
DSCR
$4,443
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $4,006 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$4,006
Mortgage P&I
45%
$2,004
Property Taxes
8%
$358
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489