Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.39% first-year return on $98,745 initial cash invested.
4.39%
Cash On Cash
8.12%
Cap Rate
1.27
DSCR
$4,826
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $4,465 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,745
Downpayment
20%
$76,900
Closing costs
1%
$3,845
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,826
Total Expenses
$4,465
Mortgage P&I
42%
$2,048
Property Taxes
13%
$638
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531