Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $98,556 initial cash invested.
1.28%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$3,906
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $3,801 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,556
Downpayment
20%
$76,720
Closing costs
1%
$3,836
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$3,801
Mortgage P&I
50%
$1,947
Property Taxes
7%
$281
Home Insurance
4%
$140
HOA
3%
$105
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430