Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $99,690 initial cash invested.
2.36%
Cash On Cash
7.3%
Cap Rate
1.18
DSCR
$3,932
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $3,736 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$3,736
Mortgage P&I
51%
$2,012
Property Taxes
6%
$251
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433