Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $99,375 initial cash invested.
1.14%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$3,376
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,282 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,375
Downpayment
20%
$77,500
Closing costs
1%
$3,875
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,282
Mortgage P&I
57%
$1,934
Property Taxes
2%
$65
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371