Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $98,619 initial cash invested.
4.14%
Cash On Cash
7.62%
Cap Rate
1.26
DSCR
$4,089
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,619
Downpayment
20%
$76,780
Closing costs
1%
$3,839
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$3,749
Mortgage P&I
47%
$1,933
Property Taxes
7%
$289
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450