Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $98,850 initial cash invested.
3.64%
Cash On Cash
7.68%
Cap Rate
1.23
DSCR
$3,858
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $3,558 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$3,558
Mortgage P&I
52%
$2,011
Property Taxes
3%
$101
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424