Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.79% first-year return on $98,787 initial cash invested.
9.79%
Cash On Cash
9.5%
Cap Rate
1.49
DSCR
$4,808
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $4,002 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$4,002
Mortgage P&I
43%
$2,047
Property Taxes
4%
$182
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529