Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $98,073 initial cash invested.
1.75%
Cash On Cash
7.24%
Cap Rate
1.15
DSCR
$3,966
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $3,823 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$3,823
Mortgage P&I
50%
$1,999
Property Taxes
9%
$339
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436