Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $99,900 initial cash invested.
0.32%
Cash On Cash
6.27%
Cap Rate
1.09
DSCR
$3,351
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,324
Mortgage P&I
56%
$1,878
Property Taxes
5%
$170
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369