Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $99,081 initial cash invested.
2.2%
Cash On Cash
7.03%
Cap Rate
1.18
DSCR
$3,930
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $3,748 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$3,748
Mortgage P&I
49%
$1,924
Property Taxes
8%
$324
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432