Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $98,808 initial cash invested.
1.06%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$3,776
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $3,689 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,808
Downpayment
20%
$76,960
Closing costs
1%
$3,848
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$3,689
Mortgage P&I
51%
$1,937
Property Taxes
9%
$338
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415