Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $97,884 initial cash invested.
0.63%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$3,834
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $3,783 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,884
Downpayment
20%
$76,080
Closing costs
1%
$3,804
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$3,783
Mortgage P&I
50%
$1,905
Property Taxes
12%
$447
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422