Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.56% first-year return on $99,144 initial cash invested.
6.56%
Cash On Cash
8.33%
Cap Rate
1.36
DSCR
$4,353
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $3,811 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$3,811
Mortgage P&I
45%
$1,965
Property Taxes
4%
$195
Home Insurance
3%
$138
HOA
1%
$33
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479