Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $98,220 initial cash invested.
3.03%
Cash On Cash
7.49%
Cap Rate
1.22
DSCR
$4,407
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $4,159 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,220
Downpayment
20%
$76,400
Closing costs
1%
$3,820
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$4,159
Mortgage P&I
44%
$1,959
Property Taxes
13%
$555
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485