Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $98,871 initial cash invested.
0.13%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$3,378
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,367 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,871
Downpayment
20%
$77,020
Closing costs
1%
$3,851
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,367
Mortgage P&I
57%
$1,939
Property Taxes
4%
$140
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372