Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $98,766 initial cash invested.
0.46%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$3,948
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,910 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,910
Mortgage P&I
49%
$1,940
Property Taxes
12%
$476
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434