Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.85% first-year return on $98,535 initial cash invested.
1.85%
Cash On Cash
6.86%
Cap Rate
1.16
DSCR
$3,694
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $3,542 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,535
Downpayment
20%
$76,700
Closing costs
1%
$3,835
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,542
Mortgage P&I
51%
$1,893
Property Taxes
7%
$241
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406