Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.33% first-year return on $99,060 initial cash invested.
3.33%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$4,084
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $3,809 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$3,809
Mortgage P&I
47%
$1,937
Property Taxes
8%
$346
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449