Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $98,850 initial cash invested.
0.02%
Cash On Cash
6.73%
Cap Rate
1.08
DSCR
$3,772
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $3,770 expenses = $2 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
$3,772
Total Expenses
$3,770
Mortgage P&I
53%
$2,007
Property Taxes
8%
$320
Home Insurance
4%
$135
HOA
1%
$25
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415