Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $97,779 initial cash invested.
4.05%
Cash On Cash
7.49%
Cap Rate
1.26
DSCR
$3,908
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,578 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,908
Total Expenses
$3,578
Mortgage P&I
48%
$1,886
Property Taxes
6%
$231
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430