Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $98,325 initial cash invested.
2.75%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$3,621
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $3,396 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$3,396
Mortgage P&I
53%
$1,909
Property Taxes
3%
$117
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398