Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $99,228 initial cash invested.
3.16%
Cash On Cash
7.32%
Cap Rate
1.22
DSCR
$3,920
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $3,659 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$3,659
Mortgage P&I
49%
$1,940
Property Taxes
6%
$250
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431