Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $98,808 initial cash invested.
0.47%
Cash On Cash
6.76%
Cap Rate
1.11
DSCR
$4,378
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $4,339 expenses = $39 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
$4,378
Total Expenses
$4,339
Mortgage P&I
45%
$1,954
Property Taxes
17%
$761
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482