Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $98,493 initial cash invested.
3.29%
Cash On Cash
7.61%
Cap Rate
1.22
DSCR
$4,320
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $4,050 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$4,050
Mortgage P&I
46%
$1,989
Property Taxes
11%
$462
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475