Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.57% first-year return on $98,136 initial cash invested.
6.57%
Cash On Cash
8.47%
Cap Rate
1.37
DSCR
$4,888
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $4,351 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,136
Downpayment
20%
$76,320
Closing costs
1%
$3,816
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$4,351
Mortgage P&I
40%
$1,960
Property Taxes
12%
$596
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538