Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $98,640 initial cash invested.
7.8%
Cash On Cash
8.67%
Cap Rate
1.43
DSCR
$4,680
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $4,039 expenses = $641 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$4,039
Mortgage P&I
42%
$1,945
Property Taxes
8%
$368
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515