Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $99,291 initial cash invested.
0.08%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$3,759
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $3,752 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,752
Mortgage P&I
52%
$1,959
Property Taxes
9%
$353
Home Insurance
4%
$140
HOA
1%
$23
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413