Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $98,955 initial cash invested.
1.2%
Cash On Cash
6.88%
Cap Rate
1.13
DSCR
$4,036
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,937 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,937
Mortgage P&I
48%
$1,949
Property Taxes
12%
$475
Home Insurance
3%
$138
HOA
0%
$4
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444