Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.38% first-year return on $98,472 initial cash invested.
3.38%
Cash On Cash
7.47%
Cap Rate
1.23
DSCR
$4,396
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $4,119 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,472
Downpayment
20%
$76,640
Closing costs
1%
$3,832
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$4,119
Mortgage P&I
44%
$1,934
Property Taxes
13%
$593
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484