Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.06% first-year return on $98,493 initial cash invested.
4.06%
Cash On Cash
8.11%
Cap Rate
1.24
DSCR
$4,160
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $3,827 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$3,827
Mortgage P&I
50%
$2,092
Property Taxes
4%
$181
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458