Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $98,724 initial cash invested.
2.56%
Cash On Cash
7.08%
Cap Rate
1.19
DSCR
$3,624
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,413 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,724
Downpayment
20%
$76,880
Closing costs
1%
$3,844
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,413
Mortgage P&I
53%
$1,912
Property Taxes
3%
$120
Home Insurance
4%
$140
HOA
0%
$8
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399