Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $98,850 initial cash invested.
3.11%
Cash On Cash
7.24%
Cap Rate
1.21
DSCR
$3,834
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$3,578
Mortgage P&I
50%
$1,913
Property Taxes
5%
$189
Home Insurance
4%
$135
HOA
1%
$38
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422