Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $99,354 initial cash invested.
5.57%
Cash On Cash
7.93%
Cap Rate
1.33
DSCR
$4,338
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $3,877 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$3,877
Mortgage P&I
44%
$1,925
Property Taxes
8%
$326
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477