Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 10% first-year return on $98,325 initial cash invested.
10%
Cash On Cash
9.15%
Cap Rate
1.52
DSCR
$4,550
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $3,731 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$3,731
Mortgage P&I
42%
$1,915
Property Taxes
3%
$115
Home Insurance
3%
$140
HOA
0%
$15
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500