Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $99,312 initial cash invested.
2.33%
Cash On Cash
7.19%
Cap Rate
1.17
DSCR
$3,708
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,515 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$3,515
Mortgage P&I
53%
$1,980
Property Taxes
3%
$100
Home Insurance
4%
$137
HOA
1%
$38
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408