Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $97,779 initial cash invested.
4.63%
Cash On Cash
7.73%
Cap Rate
1.28
DSCR
$3,846
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $3,469 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$3,469
Mortgage P&I
50%
$1,915
Property Taxes
3%
$113
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423