Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $99,207 initial cash invested.
1.32%
Cash On Cash
6.84%
Cap Rate
1.13
DSCR
$3,807
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,698 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,698
Mortgage P&I
51%
$1,943
Property Taxes
9%
$325
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419